+ All Categories
Home > Documents > CITY OF TOMAHAWK WATER AND SEWER UTILITY …92CBFAD3-200B-4DA9-A326... · 23 HETZEL moved to...

CITY OF TOMAHAWK WATER AND SEWER UTILITY …92CBFAD3-200B-4DA9-A326... · 23 HETZEL moved to...

Date post: 14-Dec-2018
Category:
Upload: trinhtram
View: 213 times
Download: 0 times
Share this document with a friend
59
COMMISSION MEMBERS BRUCE HETZEL TERM EXP. 2020 SCOTT BORCHARDT TERM EXP. 2017 DALE ARTHUR TERM EXP. 2019 BILL ERICKSON CHAIRPERSON TERM EXP. 2018 BILL PAULSON TERM EXP. 2021 “WINTER, SPRING, SUMMER, FALL… TOMAHAWK HAS IT ALL” CITY OF TOMAHAWK WATER AND SEWER UTILITY COMMISSION Tuesday, May 31, 2016 City Hall, Council Chambers 8:00AM 23 N 2 nd Street Any additions to this agenda will be added to the original posted at City Hall. Any person who has a qualifying disability as defined by the American’s with Disabilities Act, that requires the meeting or materials at the meeting to be in an accessible location or format must contact the Clerk-Treasurer at City Hall, 453-4040, at least three days prior to the meeting so any necessary arrangements can be made to accommodate each request. PLEASE TURN CELL PHONES ON SILENT DURING MEETINGS Posted: 05/26/2016 Page 1 of 1 AGENDA 1. CALL TO ORDER 2. PUBLIC COMMENTS (During this item on the agenda the Commission listens to oral comments from members of the public on non-agenda items. When speaking please state your name and limit your time to five minutes.) 3. MINUTES a. April 26, 2016 4. CHECKS – 15926 – 15971 in the amount of $124,108.30 5. FINANCIAL REPORT – May 20, 2016 6. OLD BUSINESS a. Capacity, Management, Operation and Maintenance (CMOM) Report b. Waste Water Projects Waste Water Plant Updates Collection System/Rehabilitation Updates Change Orders c. 2016 Water Budget d. Water Park Lift Station Pump Replacement 7. NEW BUSINESS a. 2015 Compliance Maintenance Annual Report b. Thiemer – Wage Increase c. Septic Hauler Charges d. Utility Disconnection/Re-Connection Charges and Procedures e. Pump for the Grit Pad Liquid 8. DIRECTOR’S REPORT 9. NEXT MEETING DATES 10. ADJOURN
Transcript
Page 1: CITY OF TOMAHAWK WATER AND SEWER UTILITY …92CBFAD3-200B-4DA9-A326... · 23 HETZEL moved to approve checks 15877 – 15925 in the amount of $ 78,638.20 and 24 . ERICKSON seconded.

COMMISSION MEMBERS

BRUCE HETZEL TERM EXP. 2020 SCOTT BORCHARDT TERM EXP. 2017 DALE ARTHUR TERM EXP. 2019 BILL ERICKSON CHAIRPERSON TERM EXP. 2018 BILL PAULSON TERM EXP. 2021

“WINTER, SPRING,

SUMMER, FALL… TOMAHAWK HAS IT ALL”

CITY OF TOMAHAWK WATER AND SEWER UTILITY COMMISSION Tuesday, May 31, 2016 City Hall, Council Chambers 8:00AM 23 N 2nd Street

Any additions to this agenda will be added to the original posted at City Hall. Any person who has a qualifying disability as defined by the American’s with Disabilities Act, that requires the meeting or materials at the meeting to be in an accessible location or format must contact the Clerk-Treasurer at City Hall, 453-4040, at least three days prior to the meeting so any necessary arrangements can be made to accommodate each request.

PLEASE TURN CELL PHONES ON SILENT DURING MEETINGS Posted: 05/26/2016 Page 1 of 1

AGENDA

1. CALL TO ORDER

2. PUBLIC COMMENTS (During this item on the agenda the Commission listens to oral comments from members of the public on non-agenda items. When speaking please state your name and limit your time to five minutes.)

3. MINUTES

a. April 26, 2016

4. CHECKS – 15926 – 15971 in the amount of $124,108.30

5. FINANCIAL REPORT – May 20, 2016

6. OLD BUSINESS a. Capacity, Management, Operation and Maintenance (CMOM) Report b. Waste Water Projects

• Waste Water Plant Updates • Collection System/Rehabilitation Updates • Change Orders

c. 2016 Water Budget d. Water Park Lift Station Pump Replacement

7. NEW BUSINESS

a. 2015 Compliance Maintenance Annual Report b. Thiemer – Wage Increase c. Septic Hauler Charges d. Utility Disconnection/Re-Connection Charges and Procedures e. Pump for the Grit Pad Liquid

8. DIRECTOR’S REPORT

9. NEXT MEETING DATES

10. ADJOURN

Page 2: CITY OF TOMAHAWK WATER AND SEWER UTILITY …92CBFAD3-200B-4DA9-A326... · 23 HETZEL moved to approve checks 15877 – 15925 in the amount of $ 78,638.20 and 24 . ERICKSON seconded.

Water and Sewer Utility Commission April 26, 2016 Page 1 of 3

MINUTES OF THE 1

WATER AND SEWER UTILITY COMMISSION 2

City of Tomahawk 3

City Council Chambers 4

April 26, 2016 5

6 CALL TO Chairperson ERICKSON called the meeting of the Water and Sewer Utility Commission 7 ORDER to order at 8:00AM. 8 9 ROLL CALL Members present were William Erickson, Scott Borchardt, Dale Arthur, Bill Paulson and 10

Bruce Hetzel. Also present was Mayor Steve Taskay, Director of Public Works Mike 11 Tolvstad, Waste Water Head Operator Dave Van De Weerd, Clerk-Treasurer Amanda L. 12 Bartz and Deputy Clerk-Treasurer Loretta Wanta. 13

14 PUBLIC There were no public comments. 15 COMMENTS 16 17 MINUTES HETZEL MOVED to approve the minutes from the March 29, 2016 meeting, ARTHUR 18

seconded. The VOTE was unanimous. 19 20 CHECKS The Commission reviewed and discussed the checks as presented. 21 22

HETZEL moved to approve checks 15877 – 15925 in the amount of $78,638.20 and 23 ERICKSON seconded. The VOTE was unanimous. 24

25 FINANCIAL CLERK BARTZ reported that the first payment for the Clean Water Fund Loan has been 26

made. ERICKSON MOVED to approve the April financial report and ARTHUR seconded. 27 The VOTE was unanimous. 28

29 NEW 1.) Water Park Lift Station Pump Replacement 30 BUSINESS 31 Dave Van De Weerd, Waste Water Head Operator, informed the Commission that the 32

current pump at the Water Park is running 24 hours per day and the pump is between 33 12 and 15 years old. He stated that the cost of the new pump was quoted at $27,383 34 and that the unallocated funds from the upgrade project could be used for the purchase 35 of the new pump. 36

37 ARTHUR MOVED to approve the purchase of the new pump for the Water Park Lift 38 Station from the unallocated Clean Water Fund loan and HETZEL seconded. The VOTE 39 was unanimous. 40 41 42

Page 3: CITY OF TOMAHAWK WATER AND SEWER UTILITY …92CBFAD3-200B-4DA9-A326... · 23 HETZEL moved to approve checks 15877 – 15925 in the amount of $ 78,638.20 and 24 . ERICKSON seconded.

Water and Sewer Utility Commission April 26, 2016 Page 2 of 3

2.) 2016 Utility Budget 1 2 CLERK BARTZ stated that a draft of the 2016 budget will ready before the May 31, 2016 3 meeting. 4

5 OLD a.) Capacity, Management, Operation and Maintenance (CMOM) Report 6 BUSINESS 7 TOLVSTAD had no updates to the CMOM. CLERK BARTZ said the final report should be 8

ready in approximately two months. 9 10 2.) Waste Water Projects 11 12 Waste Water Plant Updates 13 14 TOLVSTAD all the work is completed except for the grass seeding. 15 16 Collection System/Rehabilitation Updates 17 18 TOLVSTAD stated there was nothing new to report. 19 20 Change Orders 21 22 TOLVSTAD stated that there are no change orders to report. 23 24 3.) Preparation of Meeting Minutes and Format 25 26 ERICKSON explained the minutes from the Water and Sewer Commission meeting have 27

become quite extensive and preparing these minutes for each meeting is taking the 28 Clerk an inordinate amount of time. ERICKSON also explained that minutes require only 29 action and not all of the discussion. Therefore, from now on the Water and Sewer 30 Commission meeting minutes would done similar to the Common Council minutes 31 which report on the action taken and will not contain all the discussion. 32

33 DIRECTOR’S TOLVSTAD reported that on May 5, 2016 the crew will get training on the Jet Vac 34 REPORT equipment. 35 36

TOLVSTAD also reported that the program to change out the old meters is going 37 smooth. 38

39 NEXT The Water and Sewer Utility Commission will meet on May 31, 2016 at 8:00AM at 40 MEETING City Hall in the Council Chambers. 41 42 43

Page 4: CITY OF TOMAHAWK WATER AND SEWER UTILITY …92CBFAD3-200B-4DA9-A326... · 23 HETZEL moved to approve checks 15877 – 15925 in the amount of $ 78,638.20 and 24 . ERICKSON seconded.

Water and Sewer Utility Commission April 26, 2016 Page 3 of 3

ADJOURN HETZEL MOVED to adjourn the meeting of the Water and Sewer Utility Commission and 1 ARTHUR seconded. The VOTE was unanimous. The meeting was adjourned at 2 8:30AM. 3

4 Approved: Draft 5

Page 5: CITY OF TOMAHAWK WATER AND SEWER UTILITY …92CBFAD3-200B-4DA9-A326... · 23 HETZEL moved to approve checks 15877 – 15925 in the amount of $ 78,638.20 and 24 . ERICKSON seconded.

Reprint Check Register - Full Report - ALL 12:31 PMACCT

ALL Checks1ST MERIT - WATER AND SEWER CHECKING

Posted From:

Thru Account:Thru: 5/20/2016

______________________________________________________________________________________Check Nbr Check Date Payee Amount

From Account:4/21/2016

5/26/2016 Page:

12746 5/13/2016 WISCONSIN DEPARTMENT OF NATURAL RESOURCES

Unclaimed Property Manual Check

610-00-57930-001-000 ADMIN & GEN - UNCLAIMED PROP

Unclaimed Property

-140.00

______________________________________________________________________________________-140.00Total

15926 4/22/2016 AUCA CHICAGO MC LOCKBOX

1677367155 Uniforms 4/21

620-00-59827-000-000 OTHER OPERATING SUPPLIES

1677367155 Uniforms 4/21

51.75

620-00-59827-000-000 OTHER OPERATING SUPPLIES

1677358159 Uniforms 4/7

51.75

620-00-59827-000-000 OTHER OPERATING SUPPLIES

1677362660 Uniforms 4/14

48.63

______________________________________________________________________________________152.13Total

15927 4/22/2016 FRONTIER

715-453-8601-083181-5

610-00-57625-000-000 PUMP EXPENSE - MAINT OF PLANT

715-453-8601-083181-5

60.36

______________________________________________________________________________________60.36Total

15928 4/22/2016 JFTCO INC

W 64168 Transfer Gears

620-00-59833-000-000 MAINT TREATMENT/DISPOSAL PLANT

W 64168 Transfer Gears

1,111.02

______________________________________________________________________________________1,111.02Total

15929 4/22/2016 NCL OF WISCONSIN INC

371170 Aluminum Weighing Dishes

620-00-59851-000-000 OFFICE SUPPLIES & EXPENSES

371170 Aluminum Weighing Dishes

17.44

______________________________________________________________________________________17.44Total

15930 4/22/2016 NORTHERN LAKE SERVICE INC

293583 Phosphorus

620-00-59852-001-000 OUTSD SERV.-TEST/SLUDGE HAUL

293583 Phosphorus

140.00

______________________________________________________________________________________140.00Total

Page 6: CITY OF TOMAHAWK WATER AND SEWER UTILITY …92CBFAD3-200B-4DA9-A326... · 23 HETZEL moved to approve checks 15877 – 15925 in the amount of $ 78,638.20 and 24 . ERICKSON seconded.

Reprint Check Register - Full Report - ALL 22:31 PMACCT

ALL Checks1ST MERIT - WATER AND SEWER CHECKING

Posted From:

Thru Account:Thru: 5/20/2016

______________________________________________________________________________________Check Nbr Check Date Payee Amount

From Account:4/21/2016

5/26/2016 Page:

15931 4/26/2016 CITY OF TOMAHAWK SOLID WASTE FUND

REFUSE COLLECTION

610-00-15063-000-000 DUE TO/FROM SOLID WASTE FUND

REFUSE COLLECTION

27.75

610-00-15063-000-000 DUE TO/FROM SOLID WASTE FUND

REFUSE COLLECTION

37.50

610-00-15063-000-000 DUE TO/FROM SOLID WASTE FUND

REFUSE COLLECTION

2,959.92

______________________________________________________________________________________3,025.17Total

15932 4/28/2016 CITY OF TOMAHAWK SOLID WASTE FUND

REFUSE COLLECTION

610-00-15063-000-000 DUE TO/FROM SOLID WASTE FUND

REFUSE COLLECTION

59.93

610-00-15063-000-000 DUE TO/FROM SOLID WASTE FUND

REFUSE COLLECTION

353.83

______________________________________________________________________________________413.76Total

15933 4/29/2016 CITY OF TOMAHAWK

4/29 Wtr Payroll

610-00-15010-000-000 DUE TO/FROM GENERAL FUND

4/29 Wtr Payroll

4,168.92

620-00-15010-000-000 Due from/to General Fund

4/29 Wwtr Payroll

10,382.07

______________________________________________________________________________________14,550.99Total

15934 4/29/2016 FIRST NATIONAL BANK OMAHA

4581 Avalon Hotel

610-00-57930-000-000 ADMIN & GEN--MISC EXPENSES

4581 Avalon Hotel

325.00

620-00-59856-000-000 MISC. GENERAL EXPENSE

4581 Pln*Hotel-Book-Online

112.14

______________________________________________________________________________________437.14Total

15935 4/29/2016 THIEMER, RICHARD

Reimburse for Meals & Mileage

610-00-57930-000-000 ADMIN & GEN--MISC EXPENSES

Reimburse for Meals & Mileage

209.97

______________________________________________________________________________________209.97Total

Page 7: CITY OF TOMAHAWK WATER AND SEWER UTILITY …92CBFAD3-200B-4DA9-A326... · 23 HETZEL moved to approve checks 15877 – 15925 in the amount of $ 78,638.20 and 24 . ERICKSON seconded.

Reprint Check Register - Full Report - ALL 32:31 PMACCT

ALL Checks1ST MERIT - WATER AND SEWER CHECKING

Posted From:

Thru Account:Thru: 5/20/2016

______________________________________________________________________________________Check Nbr Check Date Payee Amount

From Account:4/21/2016

5/26/2016 Page:

15936 4/29/2016 WISCONSIN DEPARTMENT OF NATURAL RESOURCES

Renewal Fee - B Strelow

610-00-57602-000-000 SOS MISCELANEOUS SUPPLIES

Renewal Fee - B Strelow

45.00

______________________________________________________________________________________45.00Total

15937 5/04/2016 UNITED STATES POSTAL SERVICE

Wtr Billing 3/16

610-00-57903-000-000 CUST A/C - SUPPLIES, BILLING

Wtr Billing 3/16

130.10

620-00-59840-000-000 BILLING, COLLECTING & ACCTG

Wwtr Billing 3/16

130.10

______________________________________________________________________________________260.20Total

15938 5/06/2016 CITY OF TOMAHAWK

5/16 Taxes Due City

610-00-57080-000-000 TAXES

5/16 Taxes Due City

7,256.23

610-00-57902-000-000 CUST A/C - COLLECTION LABOR

5/16 Wtr Administration Due City

2,077.82

620-00-59840-000-000 BILLING, COLLECTING & ACCTG

5/16 Wwtr Administration Due City

2,701.38

______________________________________________________________________________________12,035.43Total

15939 5/06/2016 EAGLE WASTE & RECYCLING INC.

215594 Trash Service

620-00-59856-000-000 MISC. GENERAL EXPENSE

215594 Trash Service

182.25

______________________________________________________________________________________182.25Total

15940 5/06/2016 FRONTIER

262-001-8149-082896-5

620-00-59832-000-000 MAINT COLLECTION SYSTEM PUMP

262-001-8149-082896-5

80.30

610-00-57602-000-000 SOS MISCELANEOUS SUPPLIES

262-002-4771-082781-5

30.00

620-00-59851-000-000 OFFICE SUPPLIES & EXPENSES

715-453-3143-010165-5

186.82

______________________________________________________________________________________297.12Total

Page 8: CITY OF TOMAHAWK WATER AND SEWER UTILITY …92CBFAD3-200B-4DA9-A326... · 23 HETZEL moved to approve checks 15877 – 15925 in the amount of $ 78,638.20 and 24 . ERICKSON seconded.

Reprint Check Register - Full Report - ALL 42:31 PMACCT

ALL Checks1ST MERIT - WATER AND SEWER CHECKING

Posted From:

Thru Account:Thru: 5/20/2016

______________________________________________________________________________________Check Nbr Check Date Payee Amount

From Account:4/21/2016

5/26/2016 Page:

15941 5/06/2016 H & H SEPTIC SERVICE, LLC

2677 Big Wheels Sludge

620-00-59852-001-000 OUTSD SERV.-TEST/SLUDGE HAUL

2677 Big Wheels Sludge

2,160.00

620-00-59852-001-000 OUTSD SERV.-TEST/SLUDGE HAUL

2678 6-5500 Gal/33000 Total

990.00

620-00-59852-001-000 OUTSD SERV.-TEST/SLUDGE HAUL

45719 6-5000Gal/30000 Total

900.00

620-00-59852-001-000 OUTSD SERV.-TEST/SLUDGE HAUL

2673 Big Wheels Sludge

2,160.00

620-00-59852-001-000 OUTSD SERV.-TEST/SLUDGE HAUL

2674 8-5500 Gal/44000 Total

1,320.00

620-00-59852-001-000 OUTSD SERV.-TEST/SLUDGE HAUL

2676 7-5000 Gal/35000 Total

1,050.00

620-00-59852-001-000 OUTSD SERV.-TEST/SLUDGE HAUL

2669 4-5500 Gal/22000 Total

660.00

620-00-59852-001-000 OUTSD SERV.-TEST/SLUDGE HAUL

2670 Big Wheels Sludge

1,620.00

620-00-59852-001-000 OUTSD SERV.-TEST/SLUDGE HAUL

2671 5-4500 Gal/22500 Total

675.00

______________________________________________________________________________________11,535.00Total

15942 5/06/2016 JELINEK, WILLIAM

Reimburse for Meals

620-00-59856-000-000 MISC. GENERAL EXPENSE

Reimburse for Meals

44.27

______________________________________________________________________________________44.27Total

15943 5/06/2016 MINNESOTA LIFE

2832L-G Jun Life Ins

610-00-57926-000-000 ADMIN & GEN - EMPLOYEE BENEFIT

2832L-G Jun Life Ins

4.13

620-00-59854-000-000 EMPLOYEE PENSIONS & BENEFITS

2832L-G Jun Life Ins

7.20

______________________________________________________________________________________11.33Total

15944 5/06/2016 SHELL FLEET PLUS

0604 285387 79.87g Unlead

Page 9: CITY OF TOMAHAWK WATER AND SEWER UTILITY …92CBFAD3-200B-4DA9-A326... · 23 HETZEL moved to approve checks 15877 – 15925 in the amount of $ 78,638.20 and 24 . ERICKSON seconded.

Reprint Check Register - Full Report - ALL 52:31 PMACCT

ALL Checks1ST MERIT - WATER AND SEWER CHECKING

Posted From:

Thru Account:Thru: 5/20/2016

______________________________________________________________________________________Check Nbr Check Date Payee Amount

From Account:4/21/2016

5/26/2016 Page:

610-00-57933-000-000 ADMIN & GEN - TRANSPORTATION

0604 285387 79.87g Unlead

151.41

610-00-57933-000-000 ADMIN & GEN - TRANSPORTATION

Discount - Wtr Dept

-2.39

620-00-59828-000-000 OPERATION-TRANSPORTATION

0604 20.22g Unlead

38.75

620-00-59828-000-000 OPERATION-TRANSPORTATION

Discount - Wwtr

-0.61

______________________________________________________________________________________187.16Total

15945 5/06/2016 WISCONSIN PUBLIC SERVICE

135-76 WWTP-Gen

620-00-59821-000-000 POWER & FUEL FOR PUMPING

135-76 WWTP-Gen

23.56

620-00-59821-000-000 POWER & FUEL FOR PUMPING

135-81 Lift Station #9

273.62

620-00-59821-000-000 POWER & FUEL FOR PUMPING

135-07 Lift Station #4

220.45

620-00-59821-000-000 POWER & FUEL FOR PUMPING

135-13 Lift Station #3

53.26

620-00-59821-000-000 POWER & FUEL FOR PUMPING

135-14 Lift Station #5

149.99

620-00-59821-000-000 POWER & FUEL FOR PUMPING

135-19 Lift Station #12

65.58

610-00-57622-000-000 PUMP EXPENSE - FUEL/POWER

135-21 Waterworks Rd

1,548.40

620-00-59821-000-000 POWER & FUEL FOR PUMPING

135-28 Lift Station #15

56.76

610-00-57622-000-000 PUMP EXPENSE - FUEL/POWER

135-33 Birchwood Av

101.26

620-00-59821-000-000 POWER & FUEL FOR PUMPING

135-34 Lift Station #16

101.05

620-00-59821-000-000 POWER & FUEL FOR PUMPING

135-39 Lift Station #6

32.66

620-00-59821-000-000 POWER & FUEL FOR PUMPING

135-41 Lift Station #13

156.15

620-00-59821-000-000 POWER & FUEL FOR PUMPING

135-45 Lift Station #8

31.93

Page 10: CITY OF TOMAHAWK WATER AND SEWER UTILITY …92CBFAD3-200B-4DA9-A326... · 23 HETZEL moved to approve checks 15877 – 15925 in the amount of $ 78,638.20 and 24 . ERICKSON seconded.

Reprint Check Register - Full Report - ALL 62:31 PMACCT

ALL Checks1ST MERIT - WATER AND SEWER CHECKING

Posted From:

Thru Account:Thru: 5/20/2016

______________________________________________________________________________________Check Nbr Check Date Payee Amount

From Account:4/21/2016

5/26/2016 Page:

620-00-59821-000-000 POWER & FUEL FOR PUMPING

135-47 Lift Station #2

784.24

620-00-59821-000-000 POWER & FUEL FOR PUMPING

135-48 Lift Station #11

98.50

620-00-59821-000-000 POWER & FUEL FOR PUMPING

135-50 Lift Station #1

813.69

620-00-59821-000-000 POWER & FUEL FOR PUMPING

135-52 Lift Station #10

151.55

620-00-59821-000-000 POWER & FUEL FOR PUMPING

135-55 Lift Station #7

114.51

620-00-59821-000-000 POWER & FUEL FOR PUMPING

135-57 Wwtr Plant

2,536.07

______________________________________________________________________________________7,313.23Total

15946 5/10/2016 CITY OF TOMAHAWK SOLID WASTE FUND

REFUSE COLLECTION

610-00-15063-000-000 DUE TO/FROM SOLID WASTE FUND

REFUSE COLLECTION

28.61

610-00-15063-000-000 DUE TO/FROM SOLID WASTE FUND

REFUSE COLLECTION

59.26

610-00-15063-000-000 DUE TO/FROM SOLID WASTE FUND

REFUSE COLLECTION

1,093.89

610-00-15063-000-000 DUE TO/FROM SOLID WASTE FUND

REFUSE COLLECTION

785.37

610-00-15063-000-000 DUE TO/FROM SOLID WASTE FUND

REFUSE COLLECTION

457.04

______________________________________________________________________________________2,424.17Total

15947 5/13/2016 CITY OF TOMAHAWK

5/13 Wtr Payroll

610-00-15010-000-000 DUE TO/FROM GENERAL FUND

5/13 Wtr Payroll

5,141.45

620-00-15010-000-000 Due from/to General Fund

5/13 Wwtr Payroll

7,729.41

______________________________________________________________________________________12,870.86Total

15948 5/13/2016 SECURITY HEALTH PLAN

Jun Health Ins Prem

Page 11: CITY OF TOMAHAWK WATER AND SEWER UTILITY …92CBFAD3-200B-4DA9-A326... · 23 HETZEL moved to approve checks 15877 – 15925 in the amount of $ 78,638.20 and 24 . ERICKSON seconded.

Reprint Check Register - Full Report - ALL 72:31 PMACCT

ALL Checks1ST MERIT - WATER AND SEWER CHECKING

Posted From:

Thru Account:Thru: 5/20/2016

______________________________________________________________________________________Check Nbr Check Date Payee Amount

From Account:4/21/2016

5/26/2016 Page:

610-00-57926-000-000 ADMIN & GEN - EMPLOYEE BENEFIT

Jun Health Ins Prem

5,404.14

620-00-59854-000-000 EMPLOYEE PENSIONS & BENEFITS

Jun Health Ins Prem

4,572.72

______________________________________________________________________________________9,976.86Total

15949 5/13/2016 TOMAHAWK ACE HARDWARE

311643 Battery Charger, Battery

610-00-57602-000-000 SOS MISCELANEOUS SUPPLIES

311643 Battery Charger, Battery

32.38

610-00-57605-000-000 MAIN OF WATER SOURCE PLANT

312203 Battery

11.69

610-00-57605-000-000 MAIN OF WATER SOURCE PLANT

311902 Battery, Work Light

34.17

610-00-57602-000-000 SOS MISCELANEOUS SUPPLIES

312446 Batteries

12.59

610-00-57602-000-000 SOS MISCELANEOUS SUPPLIES

312687 Torch Head, Propane Cylinder

40.98

610-00-57602-000-000 SOS MISCELANEOUS SUPPLIES

312962 Couple, Nipple

13.48

620-00-59827-000-000 OTHER OPERATING SUPPLIES

313117 Bleach, Bowl Cleaner, Dish Soap

13.72

610-00-57641-000-000 TRANS & DIST - SUPPLIES

313141 Duct Tape, Magnets

22.47

610-00-57641-000-000 TRANS & DIST - SUPPLIES

313199 Pipe

8.95

610-00-57641-000-000 TRANS & DIST - SUPPLIES

313189 Pipe

7.16

610-00-57641-000-000 TRANS & DIST - SUPPLIES

313122 Couple, Nipple

77.73

610-00-57602-000-000 SOS MISCELANEOUS SUPPLIES

312963 Credit

-4.20

______________________________________________________________________________________271.12Total

15950 5/13/2016 VANDEWEERD, DAVID

Safety Boots

620-00-59856-000-000 MISC. GENERAL EXPENSE

Safety Boots

100.00

Page 12: CITY OF TOMAHAWK WATER AND SEWER UTILITY …92CBFAD3-200B-4DA9-A326... · 23 HETZEL moved to approve checks 15877 – 15925 in the amount of $ 78,638.20 and 24 . ERICKSON seconded.

Reprint Check Register - Full Report - ALL 82:31 PMACCT

ALL Checks1ST MERIT - WATER AND SEWER CHECKING

Posted From:

Thru Account:Thru: 5/20/2016

______________________________________________________________________________________Check Nbr Check Date Payee Amount

From Account:4/21/2016

5/26/2016 Page:

______________________________________________________________________________________100.00Total

15951 5/13/2016 VERIZON WIRELESS

715-966-0464

610-00-57625-000-000 PUMP EXPENSE - MAINT OF PLANT

715-966-0464

-63.86

610-00-57625-000-000 PUMP EXPENSE - MAINT OF PLANT

715-966-0464

88.87

620-00-59851-000-000 OFFICE SUPPLIES & EXPENSES

715-966-0471

-61.94

620-00-59851-000-000 OFFICE SUPPLIES & EXPENSES

715-966-0471

126.97

610-00-57625-000-000 PUMP EXPENSE - MAINT OF PLANT

715-966-0614

-52.76

610-00-57625-000-000 PUMP EXPENSE - MAINT OF PLANT

715-966-0614

82.39

620-00-59851-000-000 OFFICE SUPPLIES & EXPENSES

715-966-6816

-58.70

620-00-59851-000-000 OFFICE SUPPLIES & EXPENSES

715-966-6816

69.69

______________________________________________________________________________________130.66Total

15952 5/13/2016 WISCONSIN PUBLIC SERVICE

135-107 Lift Station #16

620-00-59821-000-000 POWER & FUEL FOR PUMPING

135-107 Lift Station #16

29.53

______________________________________________________________________________________29.53Total

15953 5/17/2016 CITY OF TOMAHAWK SOLID WASTE FUND

REFUSE COLLECTION

610-00-15063-000-000 DUE TO/FROM SOLID WASTE FUND

REFUSE COLLECTION

31.50

610-00-15063-000-000 DUE TO/FROM SOLID WASTE FUND

REFUSE COLLECTION

2,224.18

610-00-15063-000-000 DUE TO/FROM SOLID WASTE FUND

REFUSE COLLECTION

894.11

610-00-15063-000-000 DUE TO/FROM SOLID WASTE FUND

REFUSE COLLECTION

1,479.67

______________________________________________________________________________________4,629.46Total

Page 13: CITY OF TOMAHAWK WATER AND SEWER UTILITY …92CBFAD3-200B-4DA9-A326... · 23 HETZEL moved to approve checks 15877 – 15925 in the amount of $ 78,638.20 and 24 . ERICKSON seconded.

Reprint Check Register - Full Report - ALL 92:31 PMACCT

ALL Checks1ST MERIT - WATER AND SEWER CHECKING

Posted From:

Thru Account:Thru: 5/20/2016

______________________________________________________________________________________Check Nbr Check Date Payee Amount

From Account:4/21/2016

5/26/2016 Page:

15954 5/20/2016 AUCA CHICAGO MC LOCKBOX

Uniforms

620-00-59827-000-000 OTHER OPERATING SUPPLIES

1677372694 Uniforms 4/28

54.81

620-00-59827-000-000 OTHER OPERATING SUPPLIES

1677377293 Uniforms 5/5

51.75

610-00-57923-000-000 ADMIN & GEN - OUTSIDE SERVICE

1677370307 Uniforms 4/26

140.73

610-00-57923-000-000 ADMIN & GEN - OUTSIDE SERVICE

1677375416 Uniforms 5/3

33.79

610-00-57923-000-000 ADMIN & GEN - OUTSIDE SERVICE

1677380059 Uniforms 5/10

47.73

620-00-59827-000-000 OTHER OPERATING SUPPLIES

1677386475 Uniforms 5/19

51.54

620-00-59827-000-000 OTHER OPERATING SUPPLIES

1677381926 Uniforms 5/12

48.41

______________________________________________________________________________________428.76Total

15955 5/20/2016 BEN FRANKLIN

Ink Cartridges

610-00-57602-000-000 SOS MISCELANEOUS SUPPLIES

414176 Ink Cartridges

79.16

______________________________________________________________________________________79.16Total

15956 5/20/2016 BUMPER TO BUMPER TOMAHAWK

Operating Supplies

620-00-59827-000-000 OTHER OPERATING SUPPLIES

640-130920 Pistol Grip Gun

44.29

620-00-59827-000-000 OTHER OPERATING SUPPLIES

640-130989 Oil Filter, Motor Oil

18.14

620-00-59827-000-000 OTHER OPERATING SUPPLIES

640-130774 Coupler, Hose, Solvent

33.44

______________________________________________________________________________________95.87Total

15957 5/20/2016 CHARTER COMMUNICATIONS

Telephone

610-00-57602-000-000 SOS MISCELANEOUS SUPPLIES

715-453-2404

122.37

______________________________________________________________________________________122.37Total

Page 14: CITY OF TOMAHAWK WATER AND SEWER UTILITY …92CBFAD3-200B-4DA9-A326... · 23 HETZEL moved to approve checks 15877 – 15925 in the amount of $ 78,638.20 and 24 . ERICKSON seconded.

Reprint Check Register - Full Report - ALL 102:31 PMACCT

ALL Checks1ST MERIT - WATER AND SEWER CHECKING

Posted From:

Thru Account:Thru: 5/20/2016

______________________________________________________________________________________Check Nbr Check Date Payee Amount

From Account:4/21/2016

5/26/2016 Page:

15958 5/20/2016 COTTRELL'S AUTO REPAIR LLC

Truck Repair

610-00-57933-000-000 ADMIN & GEN - TRANSPORTATION

1797 Replace Exhaust Manifold Gasket

328.72

______________________________________________________________________________________328.72Total

15959 5/20/2016 GRAINGER

Maintenance Treatment

620-00-59833-000-000 MAINT TREATMENT/DISPOSAL PLANT

9105163803 Soldering, Tape, Gloves

316.15

______________________________________________________________________________________316.15Total

15960 5/20/2016 H & H SEPTIC SERVICE, LLC

Outside Services

620-00-59852-001-000 OUTSD SERV.-TEST/SLUDGE HAUL

2664 3-550 Gal/16500 Gal

495.00

620-00-59852-001-000 OUTSD SERV.-TEST/SLUDGE HAUL

2665 5-5500 Gal/27500 Total

825.00

620-00-59852-001-000 OUTSD SERV.-TEST/SLUDGE HAUL

2666 5-5000 Gal/25000 Total

750.00

620-00-59852-001-000 OUTSD SERV.-TEST/SLUDGE HAUL

2667 5 Hrs Big Wheels

1,350.00

620-00-59852-001-000 OUTSD SERV.-TEST/SLUDGE HAUL

2659 5-5500 Gal/27500 Total

825.00

620-00-59852-001-000 OUTSD SERV.-TEST/SLUDGE HAUL

2660 4-4500 Gal/18500 Total

540.00

620-00-59852-001-000 OUTSD SERV.-TEST/SLUDGE HAUL

2661 4-5000 Gal/20000 Total

600.00

620-00-59852-001-000 OUTSD SERV.-TEST/SLUDGE HAUL

2662 Big Wheels 5 Hrs

1,350.00

620-00-59852-001-000 OUTSD SERV.-TEST/SLUDGE HAUL

2653 6-5500 Gal/33000 Total

990.00

620-00-59852-001-000 OUTSD SERV.-TEST/SLUDGE HAUL

2654 11-5500 Gal/60500 Total

1,815.00

620-00-59852-001-000 OUTSD SERV.-TEST/SLUDGE HAUL

2655 8-5000 Gal/40000 Total

1,200.00

620-00-59852-001-000 OUTSD SERV.-TEST/SLUDGE HAUL

45717 Pumped Grease Trap

195.00

Page 15: CITY OF TOMAHAWK WATER AND SEWER UTILITY …92CBFAD3-200B-4DA9-A326... · 23 HETZEL moved to approve checks 15877 – 15925 in the amount of $ 78,638.20 and 24 . ERICKSON seconded.

Reprint Check Register - Full Report - ALL 112:31 PMACCT

ALL Checks1ST MERIT - WATER AND SEWER CHECKING

Posted From:

Thru Account:Thru: 5/20/2016

______________________________________________________________________________________Check Nbr Check Date Payee Amount

From Account:4/21/2016

5/26/2016 Page:

620-00-59852-001-000 OUTSD SERV.-TEST/SLUDGE HAUL

2656 10-5500 Gal/55000 Total

1,650.00

620-00-59852-001-000 OUTSD SERV.-TEST/SLUDGE HAUL

2657 7.5 Hrs Big Wheels

2,025.00

620-00-59852-001-000 OUTSD SERV.-TEST/SLUDGE HAUL

2658 9-5000 Gal/45000 Total

1,350.00

______________________________________________________________________________________15,960.00Total

15961 5/20/2016 LOCAL GOVERNMENT INVESTMENT POOL

Deposit to 835286 Sub Acct 11

610-00-25010-000-000 Due to General Fund

Deposit to 835286 Sub Acct 11

4,500.00

620-00-15010-000-000 Due from/to General Fund

Deposit to 835286 Sub Acct 11

500.00

______________________________________________________________________________________5,000.00Total

15962 5/20/2016 MEYERS MARINE

Misc Supplies

610-00-57602-000-000 SOS MISCELANEOUS SUPPLIES

38554 Pre Mix Fuel

15.90

610-00-57602-000-000 SOS MISCELANEOUS SUPPLIES

38629 Air Filter, Spark Plug

95.49

______________________________________________________________________________________111.39Total

15963 5/20/2016 MMG EMPLOYER SOLUTIONS

Outside Services

610-00-57923-000-000 ADMIN & GEN - OUTSIDE SERVICE

115074 Audiogram

89.10

620-00-59852-000-000 OUTSIDE SERVICES EMPLOYED

115074 Audiogram

89.10

______________________________________________________________________________________178.20Total

15964 5/20/2016 MMG EMPLOYER SOLUTIONS

Outside Services

610-00-57923-000-000 ADMIN & GEN - OUTSIDE SERVICE

115059 Drug Screen

27.00

______________________________________________________________________________________27.00Total

15965 5/20/2016 MSA PROFESSIONAL SERVICES, INC.

Outside Services

Page 16: CITY OF TOMAHAWK WATER AND SEWER UTILITY …92CBFAD3-200B-4DA9-A326... · 23 HETZEL moved to approve checks 15877 – 15925 in the amount of $ 78,638.20 and 24 . ERICKSON seconded.

Reprint Check Register - Full Report - ALL 122:31 PMACCT

ALL Checks1ST MERIT - WATER AND SEWER CHECKING

Posted From:

Thru Account:Thru: 5/20/2016

______________________________________________________________________________________Check Nbr Check Date Payee Amount

From Account:4/21/2016

5/26/2016 Page:

620-00-59852-000-000 OUTSIDE SERVICES EMPLOYED

24 WWTF Improvements Design

15,598.20

______________________________________________________________________________________15,598.20Total

15966 5/20/2016 NORTHERN LAKE SERVICE INC

Outside Services

620-00-59852-001-000 OUTSD SERV.-TEST/SLUDGE HAUL

293982 Phosphorus, Solids

288.00

620-00-59852-001-000 OUTSD SERV.-TEST/SLUDGE HAUL

293937 Coliform, Solids

287.70

620-00-59852-001-000 OUTSD SERV.-TEST/SLUDGE HAUL

294271 Phosphorus

95.00

______________________________________________________________________________________670.70Total

15967 5/20/2016 RADIO SHACK

Misc Supplies

610-00-57602-000-000 SOS MISCELANEOUS SUPPLIES

10065431 Case

19.99

______________________________________________________________________________________19.99Total

15968 5/20/2016 SENSUS USA

Software Renewal

610-00-57653-000-000 TRANS & DIST - MANIT OF METERS

ZA17001256 Software Renewal

1,893.15

______________________________________________________________________________________1,893.15Total

15969 5/20/2016 TOMAHAWK BATTERY & REBUILDING LLC

Battery

610-00-57625-000-000 PUMP EXPENSE - MAINT OF PLANT

89008 Battery

94.99

______________________________________________________________________________________94.99Total

15970 5/20/2016 USA BLUE BOOK

Collection System

620-00-59832-000-000 MAINT COLLECTION SYSTEM PUMP

935191 Sleeve Plug & Connector

189.49

610-00-57602-000-000 SOS MISCELANEOUS SUPPLIES

953752 Elbow, Flag, Valve

447.53

______________________________________________________________________________________637.02Total

Page 17: CITY OF TOMAHAWK WATER AND SEWER UTILITY …92CBFAD3-200B-4DA9-A326... · 23 HETZEL moved to approve checks 15877 – 15925 in the amount of $ 78,638.20 and 24 . ERICKSON seconded.

Reprint Check Register - Full Report - ALL 132:31 PMACCT

ALL Checks1ST MERIT - WATER AND SEWER CHECKING

Posted From:

Thru Account:Thru: 5/20/2016

______________________________________________________________________________________Check Nbr Check Date Payee Amount

From Account:4/21/2016

5/26/2016 Page:

15971 5/20/2016 X ROOTER

Clean Out Line

620-00-59833-000-000 MAINT TREATMENT/DISPOSAL PLANT

19125 Clean out Line

225.00

______________________________________________________________________________________225.00Total

124,108.30Grand Total

Page 18: CITY OF TOMAHAWK WATER AND SEWER UTILITY …92CBFAD3-200B-4DA9-A326... · 23 HETZEL moved to approve checks 15877 – 15925 in the amount of $ 78,638.20 and 24 . ERICKSON seconded.

City of TomahawkP.O. Box 469, Tomahawk, WI 54487(715) 453-4040 phone (715) 453-2717 faxwww.cityoftomahawk.com

To: Members of the Tomahawk Water and Sewer Utility CommissionFrom: Amanda L. Bartz, Clerk-TreasurerSubject: Non-Audited Financial Report

87,770.66$ 104,484.48$

(124,108.30)$ 68,146.84$

55,744.10$ 46,179.99$

170,070.93$

334,885.95$ 178,232.08$

Balance3,070,255.18$

Next Payment Date

123,120.00$ Next Payment Date

3,925,000.00$ Next Payment Date

7,118,375.18$

Due to General Fund from Water 182,733.84$ Due to General Fund from Sewer 53,606.67$

We, the members of the Tomahawk Water and Sewer Utility Commission, have examined to the extent we feel necessary, and approve the above numbered checks with a value of :

124,108.30$

Clean Water Fund - Matures 2035 - Interest 2.363%

10/1/2016

N. 4th St Utilities/River Crossing - Matures 2028 -1.250%59,059.38$ 10/1/2016

36,275.06$

Date: May 20, 2016

Total Treasurer's Cash Last Report April 21, 2016)

1st Merit Saving Account

Fund Balances:

Debts:

11/1/2016

S. Tomahawk Ave. - Matures 2022 - Interest 2.250%$1,898.10

Total Debt

Credits- Cash Receipts/Transfers Debits - Checks 15926 - 15971Total Treasurer's Cash April 20, 2016

State Local Government Investment PoolTotal Cash Available

Equipment Replacement FundClean Water Debt Fund

Page 19: CITY OF TOMAHAWK WATER AND SEWER UTILITY …92CBFAD3-200B-4DA9-A326... · 23 HETZEL moved to approve checks 15877 – 15925 in the amount of $ 78,638.20 and 24 . ERICKSON seconded.

Budget Comparison - Detail

______________________________________________________________________________________________________________________________________________________

2016

2016 BudgetStatus Budget

% ofMay

Fund: 610 - WATER FUND

1

ACCT

2:35 PM5/26/2016

Actual 2016Account Number 05/20/2016 Budget

Page:

0.00 0.00 0.00 0.00610-00-44180-000-000 NON OPERATING RENTAL 0.00

266.76 0.00 266.76 0.00610-00-44190-000-000 INTEREST AND DIVIDEND INTEREST 0.00

0.00 0.00 0.00 0.00610-00-44191-000-000 INTEREST SPECIAL ASSESSMENTS 0.00

0.00 0.00 0.00 0.00610-00-44192-000-000 CAPITAL CONTRIBUTIONS 0.00

0.00 0.00 0.00 0.00610-00-44210-000-000 MISC. NON-OPERATING INCOME 0.00

0.00 0.00 0.00 0.00610-00-44290-000-000 AMORTIZATION OF DEBT PREMIUM 0.00

0.00 0.00 0.00 0.00610-00-44601-000-000 BULK WATER SALES 0.00

77,684.21 0.00 77,684.21 0.00610-00-44611-000-000 RESIDENTIAL WATER 19,794.12

3,348.10 0.00 3,348.10 0.00610-00-44612-000-000 MULTI FAMILY RESIDENTIAL WATER 1,413.10

35,630.42 0.00 35,630.42 0.00610-00-44613-000-000 COMMERCIAL WATER 10,429.89

33,425.40 0.00 33,425.40 0.00610-00-44615-000-000 INDUSTRIAL WATER 14,931.45

5,490.50 0.00 5,490.50 0.00610-00-44617-000-000 PUBLIC AUTHORITY WATER 81.50

0.00 0.00 0.00 0.00610-00-44619-000-000 INTERDEPARTMENTAL WATER 0.00

5,700.00 0.00 5,700.00 0.00610-00-44620-000-000 PRIVATE FIRE -WATER 1,830.00

91,508.75 0.00 91,508.75 0.00610-00-44630-000-000 PUBLIC FIRE PROTECTION 18,301.75

8,832.07 0.00 8,832.07 0.00610-00-44700-000-000 CUSTOMER FORFEITED PENALTIES -0.17

0.00 0.00 0.00 0.00610-00-44710-000-000 MISC. SERVICE REVENUE 0.00

16,423.84 0.00 16,423.84 0.00610-00-44720-000-000 WATER TOWER RENT 1,980.00

13.24 0.00 13.24 0.00610-00-44740-000-000 MISC. WATER REVENUE 0.00

240.00 0.00 240.00 0.00610-00-44741-000-000 RECONNECTS -MISC. SERVICE 200.00

======================================================================================================================================================

LICENSES AND PERMITS 68,961.64 0.00278,563.29 278,563.290.00======================================================================================================================================================

0.00 0.00 0.00 0.00610-10-49200-000-000 TRANSFER 0.00

======================================================================================================================================================

DONATIONS 0.00 0.000.00 0.000.00======================================================================================================================================================

======================================================================================================================================================

278,563.29 0.00Total Revenues 68,961.64 0.00278,563.29======================================================================================================================================================

Page 20: CITY OF TOMAHAWK WATER AND SEWER UTILITY …92CBFAD3-200B-4DA9-A326... · 23 HETZEL moved to approve checks 15877 – 15925 in the amount of $ 78,638.20 and 24 . ERICKSON seconded.

Budget Comparison - Detail

______________________________________________________________________________________________________________________________________________________

2016

2016 BudgetStatus Budget

% ofMay

Fund: 610 - WATER FUND

2

ACCT

2:35 PM5/26/2016

Actual 2016Account Number 05/20/2016 Budget

Page:

36,281.15 0.00 -36,281.15 0.00610-00-57080-000-000 TAXES 7,256.23

2,741.98 0.00 -2,741.98 0.00610-00-57081-000-000 TAXES -FICA 333.02

0.00 0.00 0.00 0.00610-00-57343-000-000 ASSET:DISTRIBUTION MAINS 0.00

0.00 0.00 0.00 0.00610-00-57345-000-000 NEW SERVICES 0.00

0.00 0.00 0.00 0.00610-00-57346-000-000 METERS 0.00

0.00 0.00 0.00 0.00610-00-57390-000-000 ASSET:STRUCTURES & IMPROVEMENT 0.00

0.00 0.00 0.00 0.00610-00-57392-000-000 ASSET: TRANSPORTATION EQUIPMNT 0.00

0.00 0.00 0.00 0.00610-00-57394-000-000 TOOLS,SHOP & GARAGE EQUIP 0.00

30,089.15 0.00 -30,089.15 0.00610-00-57403-000-000 DEPRECIATION 6,017.83

12,838.75 0.00 -12,838.75 0.00610-00-57404-000-000 CONTRIBUTED DEPREC (NON-OP) 2,567.75

0.00 0.00 0.00 0.00610-00-57427-000-000 PRINCIPAL ON DEBT 0.00

0.00 0.00 0.00 0.00610-00-57428-000-000 AMORTIZATION OF DEBT DISCOUNT 0.00

19,686.59 0.00 -19,686.59 0.00610-00-57431-000-000 INTEREST ON DEBT 0.00

14,236.08 0.00 -14,236.08 0.00610-00-57600-000-000 OPERATING SUPERVISION 1,677.18

3,004.85 0.00 -3,004.85 0.00610-00-57602-000-000 SOS MISCELANEOUS SUPPLIES 918.52

100.95 0.00 -100.95 0.00610-00-57605-000-000 MAIN OF WATER SOURCE PLANT 45.86

1,099.14 0.00 -1,099.14 0.00610-00-57620-000-000 PUMP EXPENSE - LABOR 85.80

7,049.95 0.00 -7,049.95 0.00610-00-57622-000-000 PUMP EXPENSE - FUEL/POWER 1,649.66

1,854.52 0.00 -1,854.52 0.00610-00-57623-000-000 PUMP EXPENSE - OTHER EXPENSES 0.00

1,154.02 0.00 -1,154.02 0.00610-00-57625-000-000 PUMP EXPENSE - MAINT OF PLANT 149.63

758.84 0.00 -758.84 0.00610-00-57630-000-000 WATER TREATMENT - LABOR 117.98

1,232.48 0.00 -1,232.48 0.00610-00-57631-000-000 WATER TREATMENT - CHEMICALS 0.00

990.18 0.00 -990.18 0.00610-00-57640-000-000 TRANS & DIST - LABOR 207.69

671.41 0.00 -671.41 0.00610-00-57641-000-000 TRANS & DIST - SUPPLIES 116.31

556.92 0.00 -556.92 0.00610-00-57650-000-000 TRANS & DIST - RES/STAND PIPE 46.56

1,537.14 0.00 -1,537.14 0.00610-00-57651-000-000 TRANS & DIST - MAINTENANCE 486.54

741.61 0.00 -741.61 0.00610-00-57652-000-000 TRANS & DIST - MAIN SERVICE 438.97

4,982.43 0.00 -4,982.43 0.00610-00-57653-000-000 TRANS & DIST - MANIT OF METERS 2,079.39

2,279.52 0.00 -2,279.52 0.00610-00-57654-000-000 TRANS & DIST - HYDRANT MAINT 669.96

0.00 0.00 0.00 0.00610-00-57655-000-000 TRANS & DIST - MAINT OTHER 0.00

7,960.20 0.00 -7,960.20 0.00610-00-57676-000-000 MAINT OF METERS 7,960.20

0.00 0.00 0.00 0.00610-00-57677-000-000 MAINT OF HYDRANTS -491.04

4,237.32 0.00 -4,237.32 0.00610-00-57901-000-000 CUST A/C - METER READ LABOR 751.26

10,389.10 0.00 -10,389.10 0.00610-00-57902-000-000 CUST A/C - COLLECTION LABOR 2,077.82

454.87 0.00 -454.87 0.00610-00-57903-000-000 CUST A/C - SUPPLIES, BILLING 130.10

0.00 0.00 0.00 0.00610-00-57904-000-000 CUST A/C - UNCOLECTABLE ASSETS 0.00

432.00 0.00 -432.00 0.00610-00-57920-000-000 ADMIN & GEN - LABOR 0.00

11.90 0.00 -11.90 0.00610-00-57921-000-000 ADMIN & GEN - SUPPLIES & EXPEN 0.00

5,608.66 0.00 -5,608.66 0.00610-00-57923-000-000 ADMIN & GEN - OUTSIDE SERVICE 338.35

0.00 0.00 0.00 0.00610-00-57923-001-000 ADMIN & GEN--OUTSIDE SERV 0.00

2,118.12 0.00 -2,118.12 0.00610-00-57924-000-000 ADMIN & GEN - INSURANCE 0.00

21,630.28 0.00 -21,630.28 0.00610-00-57926-000-000 ADMIN & GEN - EMPLOYEE BENEFIT 5,649.44

0.00 0.00 0.00 0.00610-00-57928-000-000 ADMIN & GEN - REGULATORY COMM 0.00

1,397.88 0.00 -1,397.88 0.00610-00-57930-000-000 ADMIN & GEN--MISC EXPENSES 0.00

1,930.32 0.00 -1,930.32 0.00610-00-57933-000-000 ADMIN & GEN - TRANSPORTATION 477.74

======================================================================================================================================================

CAPITAL OUTLAY 41,758.75 0.00200,058.31 -200,058.310.00======================================================================================================================================================

0.00 0.00 0.00 0.00610-00-59000-000-000 OTHER FINANCING USES 0.00

0.00 0.00 0.00 0.00610-00-59200-000-000 INTERFUND TRANSFER 0.00

======================================================================================================================================================

OTHER FINANCING USES 0.00 0.000.00 0.000.00======================================================================================================================================================

Page 21: CITY OF TOMAHAWK WATER AND SEWER UTILITY …92CBFAD3-200B-4DA9-A326... · 23 HETZEL moved to approve checks 15877 – 15925 in the amount of $ 78,638.20 and 24 . ERICKSON seconded.

Budget Comparison - Detail

______________________________________________________________________________________________________________________________________________________

2016

2016 BudgetStatus Budget

% ofMay

Fund: 610 - WATER FUND

3

ACCT

2:35 PM5/26/2016

Actual 2016Account Number 05/20/2016 Budget

Page:

======================================================================================================================================================

200,058.31 0.00Total Expenses 41,758.75 0.00-200,058.31======================================================================================================================================================______________________________________________________________________________________________________________________________________________________

-78,504.980.0027,202.89 0.0078,504.98Net Totals

Page 22: CITY OF TOMAHAWK WATER AND SEWER UTILITY …92CBFAD3-200B-4DA9-A326... · 23 HETZEL moved to approve checks 15877 – 15925 in the amount of $ 78,638.20 and 24 . ERICKSON seconded.

Budget Comparison - Detail

______________________________________________________________________________________________________________________________________________________

2016

2016 BudgetStatus Budget

% ofMay

Fund: 620 - SEWER FUND

1

ACCT

2:35 PM5/26/2016

Actual 2016Account Number 05/20/2016 Budget

Page:

483.40 0.00 483.40 0.00620-00-44190-000-000 INTEREST AND DIVIDEND INTEREST 0.00

0.00 0.00 0.00 0.00620-00-44191-000-000 INTEREST SPECIAL ASSESSMENTS 0.00

0.00 0.00 0.00 0.00620-00-44192-000-000 CAPITAL CONTRIBUTIONS 0.00

2,822.93 0.00 2,822.93 0.00620-00-44210-000-000 MISC. NON-OPERATING INCOME 0.00

345.00 0.00 345.00 0.00620-00-44210-001-000 MISC. NON-OPERATING INCOME 200.00

0.00 0.00 0.00 0.00620-00-44290-000-000 AMORTIZATION OF DEBT PREMIUM 0.00

0.00 0.00 0.00 0.00620-00-44320-000-000 INTEREST CHARGED TO CONST 0.00

======================================================================================================================================================

LICENSES AND PERMITS 200.00 0.003,651.33 3,651.330.00======================================================================================================================================================

691.32 0.00 691.32 0.00620-00-46211-000-000 FLAT RESIDENTIAL SEWER 345.66

236,079.30 0.00 236,079.30 0.00620-00-46221-000-000 METERED RESIDENTIAL SEWER 60,422.81

13,363.28 0.00 13,363.28 0.00620-00-46221-001-000 METERED MULTI FAM RES SEWER 5,660.06

113,515.48 0.00 113,515.48 0.00620-00-46222-000-000 METERED COMMERCIAL SEWER 32,196.41

52,225.67 0.00 52,225.67 0.00620-00-46223-000-000 METERED INDUSTRIAL SEWER 21,201.23

17,900.96 0.00 17,900.96 0.00620-00-46224-000-000 METERED PUBLIC AUTHORITY 262.10

0.00 0.00 0.00 0.00620-00-46226-000-000 Leachate Treatment 0.00

0.00 0.00 0.00 0.00620-00-46230-000-000 BOD CHARGES - HARLEY DAVIDSON 0.00

0.00 0.00 0.00 0.00620-00-46310-000-000 PENALTIES 0.00

0.00 0.00 0.00 0.00620-00-46320-000-000 SERVICING CUSTOMER LATERALS 0.00

0.00 0.00 0.00 0.00620-00-46350-000-000 MISC. OPERATING REVENUE 0.00

======================================================================================================================================================

PUBLIC CHARGES FOR SERVICES 120,088.27 0.00433,776.01 433,776.010.00======================================================================================================================================================

0.00 0.00 0.00 0.00620-10-49200-000-000 TRANSFER 0.00

0.00 0.00 0.00 0.00620-10-49200-001-000 TRANSFER TO OTHER FUNDS 0.00

======================================================================================================================================================

DONATIONS 0.00 0.000.00 0.000.00======================================================================================================================================================

======================================================================================================================================================

437,427.34 0.00Total Revenues 120,288.27 0.00437,427.34======================================================================================================================================================

Page 23: CITY OF TOMAHAWK WATER AND SEWER UTILITY …92CBFAD3-200B-4DA9-A326... · 23 HETZEL moved to approve checks 15877 – 15925 in the amount of $ 78,638.20 and 24 . ERICKSON seconded.

Budget Comparison - Detail

______________________________________________________________________________________________________________________________________________________

2016

2016 BudgetStatus Budget

% ofMay

Fund: 620 - SEWER FUND

2

ACCT

2:35 PM5/26/2016

Actual 2016Account Number 05/20/2016 Budget

Page:

0.00 0.00 0.00 0.00620-00-59080-000-000 TAXES 0.00

4,469.90 0.00 -4,469.90 0.00620-00-59081-000-000 TAXES -FICA 496.06

0.00 0.00 0.00 0.00620-00-59200-000-000 INTERFUND TRANSFER 0.00

0.00 0.00 0.00 0.00620-00-59313-000-000 COLLECTING MAINS & ACCESSORIES 0.00

0.00 0.00 0.00 0.00620-00-59379-000-000 ASSET: GEN EQUIP. LAB, COMMUNI 0.00

80,593.70 0.00 -80,593.70 0.00620-00-59403-000-000 DEPRECIATION 16,118.74

0.00 0.00 0.00 0.00620-00-59427-000-000 PRINCIPAL ON DEBT 0.00

79,974.64 0.00 -79,974.64 0.00620-00-59431-000-000 INTEREST ON DEBT 0.00

0.00 0.00 0.00 0.00620-00-59432-000-000 AMORTIZATION OF DEBT DISCOUNT 0.00

56,368.79 0.00 -56,368.79 0.00620-00-59820-000-000 OPERATION SUPERVISION & LABOR 6,457.91

22,642.35 0.00 -22,642.35 0.00620-00-59821-000-000 POWER & FUEL FOR PUMPING 5,693.10

0.00 0.00 0.00 0.00620-00-59825-000-000 SLUDGE CONDITIONING CHEMICALS 0.00

0.00 0.00 0.00 0.00620-00-59826-000-000 OTHER CHEMICALS-SEWAGE 0.00

1,995.60 0.00 -1,995.60 0.00620-00-59827-000-000 OTHER OPERATING SUPPLIES 316.10

391.12 0.00 -391.12 0.00620-00-59828-000-000 OPERATION-TRANSPORTATION 38.14

1,429.97 0.00 -1,429.97 0.00620-00-59831-000-000 MAINT SEWAGE COLLECTIONS 0.00

7,170.22 0.00 -7,170.22 0.00620-00-59832-000-000 MAINT COLLECTION SYSTEM PUMP 269.79

4,805.49 0.00 -4,805.49 0.00620-00-59833-000-000 MAINT TREATMENT/DISPOSAL PLANT 541.15

0.00 0.00 0.00 0.00620-00-59833-001-000 MAINT TREATMENT/DISPOSAL PLANT 0.00

43,308.70 0.00 -43,308.70 0.00620-00-59834-000-000 MAINT GENERAL PLANT STRUCTURE 0.00

0.00 0.00 0.00 0.00620-00-59834-001-000 MAINT GENERAL PLANT STRUCTURE 0.00

1,428.78 0.00 -1,428.78 0.00620-00-59835-000-000 MAINT OF METERS 93.12

13,961.76 0.00 -13,961.76 0.00620-00-59840-000-000 BILLING, COLLECTING & ACCTG 2,831.48

2,920.68 0.00 -2,920.68 0.00620-00-59842-000-000 METER READING 279.36

432.00 0.00 -432.00 0.00620-00-59850-000-000 ADMIN & GENERAL SALARIES 0.00

2,939.04 0.00 -2,939.04 0.00620-00-59851-000-000 OFFICE SUPPLIES & EXPENSES 262.84

24,227.00 0.00 -24,227.00 0.00620-00-59852-000-000 OUTSIDE SERVICES EMPLOYED 15,687.30

28,731.70 0.00 -28,731.70 0.00620-00-59852-001-000 OUTSD SERV.-TEST/SLUDGE HAUL 28,165.70

0.00 0.00 0.00 0.00620-00-59852-002-000 OUTSD SERV.-PHOSPHOROUS 0.00

2,118.12 0.00 -2,118.12 0.00620-00-59853-000-000 INSURANCE EXPENSE 0.00

30,979.18 0.00 -30,979.18 0.00620-00-59854-000-000 EMPLOYEE PENSIONS & BENEFITS 4,982.88

0.00 0.00 0.00 0.00620-00-59855-000-000 REGULATORY COMMISSION 0.00

1,500.71 0.00 -1,500.71 0.00620-00-59856-000-000 MISC. GENERAL EXPENSE 326.52

======================================================================================================================================================

OTHER FINANCING USES 82,560.19 0.00412,389.45 -412,389.450.00======================================================================================================================================================

======================================================================================================================================================

412,389.45 0.00Total Expenses 82,560.19 0.00-412,389.45======================================================================================================================================================______________________________________________________________________________________________________________________________________________________

-25,037.890.0037,728.08 0.0025,037.89Net Totals

Page 24: CITY OF TOMAHAWK WATER AND SEWER UTILITY …92CBFAD3-200B-4DA9-A326... · 23 HETZEL moved to approve checks 15877 – 15925 in the amount of $ 78,638.20 and 24 . ERICKSON seconded.

201

6 W

ATER

BU

DG

ETO

FFIC

E O

F C

LER

K/TR

EASU

RER

5/26

/201

6 3:

17 P

M

Acco

unt D

escr

iptio

n

2016

Pr

opos

ed

Budg

et

Proj

ecte

d 20

16 Y

ear

End

As o

f 04

/30/

2016

2015

Act

ual

(non

-aud

ited)

2014

Act

ual

2013

Act

ual

2012

Act

ual

610-

00-4

4180

-000

-000

NO

N O

PERA

TIN

G R

ENTA

L

-

-

-

-

-

9

.76

-

610-

00-4

4190

-000

-000

INTE

REST

AN

D DI

VIDE

ND

INTE

REST

400.

00

74

4.26

266.

76

50

3.56

177.

04

40

9.24

511.

22

61

0-00

-441

91-0

00-0

00IN

TERE

ST S

PECI

AL A

SSES

SMEN

TS60

7.19

607.

19

-

-

96

1.27

1,11

4.35

1,

144.

95

610-

00-4

4210

-000

-000

MIS

. NO

N-O

PERA

TIN

G IN

COM

E-

-

-

(20.

00)

196.

16

18

5.07

179.

45

61

0-00

-446

11-0

00-0

00RE

SIDE

NTI

AL W

ATER

198,

000.

00

216,

374.

18

57,8

90.0

9

18

6,42

9.08

195,

636.

91

20

1,69

7.28

21

0,94

2.45

610-

00-4

4612

-000

-000

MU

LTI F

AMIL

Y RE

SIDE

NTA

L W

ATER

8,00

0.00

9,

341.

20

1,93

5.00

7,

792.

23

4,48

4.73

-

-

610-

00-4

4613

-000

-000

COM

MER

CIAL

WAT

ER90

,000

.00

99,3

24.0

8

25

,200

.53

81,8

24.8

8

86

,857

.02

98,3

89.8

8

10

0,53

0.93

610-

00-4

4615

-000

-000

INDU

STRI

AL W

ATER

75,0

00.0

0

93

,256

.87

18,4

93.9

5

65

,568

.21

70,1

55.7

2

81

,890

.21

75,2

79.9

0

610-

00-4

4617

-000

-000

PUBL

IC A

UTH

ORI

TY W

ATER

13,0

00.0

0

15

,318

.50

5,40

9.00

12

,034

.76

13,6

29.2

9

13

,200

.20

13,9

51.4

7

610-

00-4

4620

-000

-000

PRIV

ATE

FIRE

-WAT

ER10

,000

.00

15,9

03.0

0

3,

870.

00

10,9

50.0

0

11

,430

.00

10,5

60.0

0

10

,319

.99

61

0-00

-446

30-0

00-0

00PU

BLIC

FIR

E PR

OTE

CTIO

N21

9,62

1.00

21

9,62

1.00

73

,207

.00

219,

621.

00

21

9,62

1.00

219,

621.

00

219,

621.

00

61

0-00

-447

00-0

00-0

00CU

STO

MER

FO

RFEI

TED

PEN

ALTI

ES25

,000

.00

24,6

41.4

8

8,

832.

24

31,4

40.6

0

26

,110

.04

25,6

36.6

5

19

,895

.30

61

0-00

-447

10-0

00-0

00M

ISC.

SER

VICE

REV

ENU

E-

-

-

-

40

0.00

400.

00

-

61

0-00

-447

20-0

00-0

00W

ATER

TO

WER

REN

T38

,773

.32

38,7

73.3

2

14

,443

.84

43,2

64.4

2

39

,807

.64

38,4

15.0

8

37

,888

.20

61

0-00

-447

40-0

00-0

00M

ISC.

WAT

ER R

EVEN

UE

3,50

0.00

36

.94

13

.24

85

5.73

5,61

0.00

4,

175.

00

3,67

7.00

61

0-00

-447

41-0

00-0

00RE

CON

NEC

TS -M

ISC.

SER

VICE

1,00

0.00

55

8.00

40.0

0

1,29

2.00

1,

566.

00

1,18

1.33

1,

160.

00

TOTA

L W

ATER

REV

ENU

E68

2,90

1.51

73

4,50

0.02

20

9,60

1.65

66

1,55

6.47

676,

642.

82

69

6,88

5.05

69

5,10

1.86

610-

00-5

7080

-000

-000

TAXE

S DU

E CI

TY13

6,24

2.10

13

6,24

2.10

29

,024

.92

87,0

74.8

0

24

2,25

0.71

116,

921.

73

102,

049.

35

61

0-00

-570

81-0

00-0

00TA

XES

-FIC

A7,

015.

16

6,72

1.00

2,

408.

96

7,23

7.30

5,

063.

51

4,95

1.60

6,

172.

76

610-

00-5

7403

-000

-000

DEPR

ECIA

TIO

N72

,313

.96

72,2

13.9

6

24

,071

.32

36,1

06.9

8

96

,645

.00

92,2

07.0

0

87

,471

.96

61

0-00

-574

04-0

00-0

00CO

NTR

IBU

TED

DEPR

ECIA

TIO

N28

,656

.09

10,2

71.0

0

15

,406

.50

30,7

29.0

0

30

,772

.00

30,8

13.0

0

610-

00-5

7427

-000

-000

PRIN

CIPA

L O

N D

EBT

93,4

25.0

0

93

,425

.00

93,4

25.0

0

93

,425

.00

93,4

25.0

0

99

,165

.00

10,7

40.0

0

610-

00-5

7431

-000

-000

INTE

REST

ON

DEB

T38

,522

.15

38,5

22.1

5

19

,686

.59

40,1

07.4

3

41

,158

.50

42,4

10.2

7

43

,542

.92

61

0-00

-576

00-0

00-0

00O

PERA

TIN

G S

UPE

RVIS

ION

40,1

21.5

6

35

,039

.33

12,5

58.9

0

51

,357

.97

34,2

93.9

0

19

,563

.87

44,2

54.0

4

610-

00-5

7602

-000

-000

MIS

CELL

ANEO

US

SUPP

LIES

8,00

0.00

5,

904.

56

2,08

6.33

6,

773.

99

9,21

4.72

8,

222.

17

6,58

6.04

61

0-00

-576

05-0

00-0

00M

AIN

T O

F SO

URC

E PL

ANT

500.

00

15

3.70

55.0

9

221.

67

-

1,67

7.84

-

61

0-00

-576

20-0

00-0

00PU

MP

EXPE

NSE

- LA

BOR

1,15

6.50

2,

827.

22

1,01

3.34

56

0.88

4,18

7.96

12

,028

.68

14,9

84.1

1

610-

00-5

7622

-000

-000

PUM

P EX

PEN

SE -

FUEL

/PO

WER

23,0

00.0

0

19

,669

.36

5,40

0.29

23

,162

.38

25,0

08.5

9

21

,598

.76

21,8

82.5

1

610-

00-5

7623

-000

-000

PUM

P EX

PEN

SE -

OTH

ER E

XPEN

SES

2,50

0.00

5,

174.

11

1,85

4.52

1,

633.

72

-

27

8.81

216.

90

61

0-00

-576

25-0

00-0

00PU

MP

EXPE

NSE

- M

AIN

T O

F PL

ANT

3,15

0.00

2,

802.

25

1,00

4.39

3,

156.

82

3,17

5.42

4,

838.

63

1,67

1.46

61

0-00

-576

30-0

00-0

00W

ATER

TRE

ATM

ENT

- LAB

OR

925.

20

1,

788.

00

640.

86

69

2.22

-

68

.11

16

8.32

610-

00-5

7631

-000

-000

WAT

ER T

REAT

MEN

T -C

HEM

ICAL

S25

,000

.00

3,43

8.62

1,

232.

48

30,2

33.8

2

25

,691

.41

24,0

54.6

0

28

,600

.88

61

0-00

-576

40-0

00-0

00TR

ANS

& D

IST

MAI

NS

- LAB

OR

2,59

0.56

2,

183.

15

782.

49

1,

617.

44

2,72

7.63

2,

626.

29

7,54

6.83

61

0-00

-576

41-0

00-0

00TR

ANS

& D

IST

MAI

NS

- SU

PPLI

ES6,

000.

00

1,54

8.73

55

5.10

15,3

82.6

1

-

60.5

6

133.

36

61

0-00

-576

50-0

00-0

00TR

ANS

& D

IST

MAI

NS

- RES

EVO

IR/S

TAN

DPIP

E9,

000.

00

1,42

3.90

51

0.36

3,34

7.18

1,

089.

19

1,20

7.18

10

,112

.84

61

0-00

-576

51-0

00-0

00TR

ANS

& D

IST

MAI

NS

- MAI

NTE

NAN

CE18

,735

.30

2,93

1.17

1,

050.

60

49,6

60.4

3

31

,532

.70

8,94

8.97

14

,201

.41

61

0-00

-576

52-0

00-0

00TR

ANS

& D

IST

MAI

NS

- MAI

N S

ERVI

CE6,

013.

80

844.

37

30

2.64

10,0

49.6

6

17

,805

.35

2,42

9.93

4,

323.

45

610-

00-5

7653

-000

-000

TRAN

S &

DIS

T M

AIN

S - M

AIN

T O

F M

ETER

S8,

326.

80

8,09

9.48

2,

903.

04

7,93

4.87

9,

641.

70

8,80

7.55

12

,422

.53

61

0-00

-576

54-0

00-0

00TR

ANS

& D

IST

MAI

NS

- MAI

NT

OF

HYDR

ANTS

8,30

2.18

5,

860.

67

2,10

0.60

5,

605.

68

11,8

90.8

4

5,

528.

78

5,53

4.97

61

0-00

-576

55-0

00-0

00TR

ANS

& D

IST

MAI

NS

- MAI

NT

OTH

ER P

LAN

T-

-

-

-

-

2,05

8.03

-

61

0-00

-576

56-0

00-0

00TR

ANS

& D

IST

MAI

NS

- PO

WER

OPE

RATE

D EQ

UIP

MEN

T25

,000

.00

25,0

00.0

0

-

-

-

-

-

61

0-00

-579

01-0

00-0

00CU

ST A

/C -

MET

ER R

EADI

NG

LAB

OR

8,60

4.36

9,

726.

11

3,48

6.06

4,

988.

43

9,98

7.36

13

,241

.14

9,51

2.39

61

0-00

-579

02-0

00-0

00CU

ST A

/C -

A/C

& C

OLL

ECT

LABO

R24

,933

.84

24,9

33.8

4

8,

311.

28

24,9

33.8

4

24

,933

.84

24,9

33.8

4

24

,933

.84

61

0-00

-579

03-0

00-0

00CU

ST A

/C -

SUPP

LIES

, MET

ER R

EAD,

BIL

LIN

G1,

400.

00

1,26

9.09

32

4.77

1,46

5.23

1,

446.

04

1,34

0.61

1,

302.

86

Page 25: CITY OF TOMAHAWK WATER AND SEWER UTILITY …92CBFAD3-200B-4DA9-A326... · 23 HETZEL moved to approve checks 15877 – 15925 in the amount of $ 78,638.20 and 24 . ERICKSON seconded.

201

6 W

ATER

BU

DG

ETO

FFIC

E O

F C

LER

K/TR

EASU

RER

5/26

/201

6 3:

17 P

M

Acco

unt D

escr

iptio

n

2016

Pr

opos

ed

Budg

et

Proj

ecte

d 20

16 Y

ear

End

As o

f 04

/30/

2016

2015

Act

ual

(non

-aud

ited)

2014

Act

ual

2013

Act

ual

2012

Act

ual

610-

00-5

7920

-000

-000

ADM

IN &

GEN

- SA

LARY

, CIT

Y HA

LL1,

080.

00

1,20

5.28

43

2.00

1,15

2.00

1,

038.

37

457.

04

97

1.81

610-

00-5

7921

-000

-000

ADM

IN &

GEN

- O

FFIC

E SU

PPLY

/EXP

ENSE

1,50

0.00

33

.20

11

.90

5,

722.

95

1,00

8.45

66

.00

67

1.42

610-

00-5

7923

-000

-000

ADM

IN &

GEN

- O

UTS

IDE

SERV

ICE

15,2

50.0

0

14

,704

.16

5,27

0.31

14

,694

.25

12,3

62.6

2

15

,050

.62

18,5

65.5

0

610-

00-5

7924

-000

-000

ADM

IN &

GEN

- IN

SURA

NCE

4,24

0.00

4,

240.

00

2,11

8.12

3,

841.

51

2,44

6.11

8,

982.

93

6,74

5.99

61

0-00

-579

26-0

00-0

00AD

MIN

& G

EN -

PEN

SIO

N &

BEN

EFIT

S53

,057

.59

44,5

98.0

7

15

,980

.84

42,0

25.6

9

61

,969

.65

70,9

03.8

9

49

,804

.68

61

0-00

-579

28-0

00-0

00AD

MIN

& G

EN -

REG

ULA

TORY

CO

MM

IS60

0.00

-

-

570.

11

68

2.84

850.

44

54

1.65

610-

00-5

7930

-000

-000

ADM

IN &

GEN

- M

IS G

ENER

AL E

XPEN

SES

6,00

0.00

3,

900.

09

1,39

7.88

7,

333.

52

2,46

8.71

2,

808.

05

1,95

1.37

61

0-00

-579

33-0

00-0

00AD

MIN

& G

EN -

TRAN

SPO

RTAT

ION

EXP

ENSE

5,00

0.00

4,

468.

46

1,45

2.58

4,

536.

22

5,95

4.40

4,

958.

80

5,28

3.28

To

tal W

ater

Exp

ense

s65

7,50

6.06

60

9,54

7.22

25

1,72

4.56

60

2,01

3.10

809,

829.

52

65

4,01

9.72

57

3,71

4.43

99,1

65.0

0

N

ET T

OTA

LS25

,395

.45

124,

952.

80

(42,

122.

91)

59,5

43.3

7

(1

33,1

86.7

0)

42,8

65.3

3

12

1,38

7.43

Page 26: CITY OF TOMAHAWK WATER AND SEWER UTILITY …92CBFAD3-200B-4DA9-A326... · 23 HETZEL moved to approve checks 15877 – 15925 in the amount of $ 78,638.20 and 24 . ERICKSON seconded.

TOMAHAWK MUNICIPAL WATER UTILITY Budget Narrative

Page 1 of 6

REVENUES 610-00-44190-000-000 INTEREST AND DIVIDEND INTEREST Interest made on the accounts held at various financial institutions. 610-00-44190-000-000 INTEREST SPECIAL ASSESSMENTS Interest on the special assessments for Vena Avenue utility expansion. 610-00-44210-000-000 MISC. NON-OPERATING INCOME This account was used for fees charged for paying utility bill with a credit/debit card. 2015 we switched to a system that there are no fees to the City. 610-00-44601-000-000 BULK WATER SALES Sale to customers that usually occurs through a hydrant or tank truck. 610-00-44611-000-000 RESIDENTIAL WATER Customers that have water service provided for residential or domestic purposes. Sale to multiple-dwelling buildings through a single meter serving three or more family units is classified as commercial. 610-00-44612-000-000 MULTI FAMILY RESIDENTIAL WATER Customers that have service for a building that is intended primarily for residential or domestic purposes, has three or more dwelling units, and is serviced by a single meter. This classification also includes mobile home parks that are master metered. Mixed-use commercial properties, such as apartments mixed with retail, are classified as commercial. 610-00-44613-000-000 COMMERCIAL WATER Business entities and institutions (except governmental) that provide goods and services. Also, buildings comprised of multiple dwellings with three or more units served through a single water meter. Churches and parochial school are not governmental and are classified as commercial. 610-00-44615-000-000 INDUSTRIAL WATER Those customers engaged in the manufacture or production of goods. 610-00-44617-000-000 PUBLIC AUTHORITY WATER An agency of the local, state or federal government, or a local, state, or federal entity. Since public schools are governmental, they are classified as public authority.

Page 27: CITY OF TOMAHAWK WATER AND SEWER UTILITY …92CBFAD3-200B-4DA9-A326... · 23 HETZEL moved to approve checks 15877 – 15925 in the amount of $ 78,638.20 and 24 . ERICKSON seconded.

TOMAHAWK MUNICIPAL WATER UTILITY Budget Narrative

Page 2 of 6

610-00-44620-000-000 PRIVATE FIRE – WATER This service shall consist of permanent or continuous unmetered connections to the main for the purpose of supplying water to private fire protection systems such as automatic sprinkler systems, standpipes, and private hydrants. This service shall also include reasonable quantities of water used for testing check valves and other backflow prevention devices. 610-00-44630-000-000 PUBLIC FIRE PROTECTION Public fire protection recovers the cost of water for fighting fires and the extra capacity built into the system necessary to rapidly deliver a large volume of water to a fire anywhere within the municipality’s water service area. These costs include a portion of the wells, pumps, storage facilities, water mains, hydrants and an estimated quantity of water used for this purpose. This is a monthly fee paid by the City of Tomahawk to the Water Utility. 610-00-44700-000-000 CUSTOMER FORFEITED PENALTIES Penalties for delinquent accounts. 610-00-44710-000-000 MISCELLANEOUS SERVICE REVENUE Fees collected for hook up to the utility system and other revenue related to the services provided. 610-000-44720-000-000 WATER TOWER RENT Rents received for the use of land, buildings, or other property owned by the utility. 610-00-44740-000-000 MISCELLANEOUS WATER REVENUE Return on meters allocated to the sewer department is the most common revenue in this account. 610-00-44741-000-000 RECONNECT SERVICE Services for reconnecting and reinstalling meters.

Page 28: CITY OF TOMAHAWK WATER AND SEWER UTILITY …92CBFAD3-200B-4DA9-A326... · 23 HETZEL moved to approve checks 15877 – 15925 in the amount of $ 78,638.20 and 24 . ERICKSON seconded.

TOMAHAWK MUNICIPAL WATER UTILITY Budget Narrative

Page 3 of 6

EXPENSES 610-00-57080-000-000 TAXES Payment in Lieu of Taxes (PILOT) due to the City. Utility Plant, Materials & Supply Valuation 7,481,667 From the PSC Report Assessment Ratio 1.0192316 From Department of Revenue Calculated Assessed Value 7,625,551.43 Net Local and School Mill Rate 17.866525 2016 PILOT Payment 136,242.10 610-00-57081-000-000 TAXES – FICA The Social Security rate for 2016 is 7.65% 610-00-57427-000-000 PRINCIPAL ON DEBT Principal payments for: S. Tomahawk Reconstruct 13,425.00 River Crossing/N 4th St (North of Bridge) 80,000.00 Total $93,425.00 610-00-57431-000-000 INTEREST ON DEBT Interest payments for: S. Tomahawk Reconstruct 2,634.65 River Crossing/N 4th St (North of Bridge) 35,887.50 Total $38,522.15 610-00-57600-000-000 OPERATING LABOR 1200 hours at the current pay rate set by the Common Council and a quarter of the wages for the Director of Public Works. This includes 8 hours of overtime pay. 610-00-57602-000-000 MISCELLANEOUS SUPPLIES Office supplies, tools, certifications, testing, etc. 610-00-57605-000-000 MAINTENANCE OF SOURCE PLANT Expenses relating the well(s). 610-00-57620-000-000 OPERATION LABOR – POWER/PUMPING 50 hours at the current pay rate set by the Common Council.

Page 29: CITY OF TOMAHAWK WATER AND SEWER UTILITY …92CBFAD3-200B-4DA9-A326... · 23 HETZEL moved to approve checks 15877 – 15925 in the amount of $ 78,638.20 and 24 . ERICKSON seconded.

TOMAHAWK MUNICIPAL WATER UTILITY Budget Narrative

Page 4 of 6

610-00-57622-000-000 PUMP EXPENSE – FUEL/POWER Utility bills from Wisconsin Public Service. 610-00-57623-000-000 PUMP EXPENSE – OTHER EXPENSE Oil, seals, etc. 610-00-57625-000-000 PUMP EXPENSE – MAINTENANCE OF PLANT Phone line - $650, cell phones (2) - $1000, other expenses - $2,500 610-00-57630-000-000 OPERATION WATER TREATMENT – LABOR 40 hours at the current pay rate set by the Common Council. 610-00-57631-000-000 WATER TREATMENT – CHEMICALS Purchase chemicals for water treatment. 610-00-57640-000-000 OPERATING LABOR – TRANS/DISTRIBUTION 100 regular hours and 8 overtime hours at the current pay rate set by the Council. 610-00-57641-000-000 TRANS AND DISTRIBUTION MAINS – SUPPLIES Pipe valves, replace values by well houses ($1,500 x 4 = $6,000) etc. 610-00-57650-000-000 TRANS AND DISTRIBUTION MAINS – RESERVOIR/STANDPIPE Tower maintenance $9,000 (cathodic protection, misc.) 40 hours at the current rate set by the Council. 610-00-57651-000-000 TRANS AND DISTRIBUTION MAINS - MAINTENANCE Maintenance and replacement of mains. Includes 750 hours of man power and 40 overtime hours. 610-00-57652-000-000 TRANS AND DISTRIBUTION MAINS - SERVICE Service to mains. Includes 200 hours of man power and 40 overtime hours. 610-00-57653-000-000 TRANS AND DISTRIBUTION MAINS – MAINTENANCE OF METERS Cost of labor employed, materials used, and expenses incurred in repairing and maintaining the meters. 50% of the following meter costs - $14,000, 280 meters ($100 each), $14,000, 280 radio reads ($100 each), $8326.80, 360 hours at the current pay rate set by the Common Council.

Page 30: CITY OF TOMAHAWK WATER AND SEWER UTILITY …92CBFAD3-200B-4DA9-A326... · 23 HETZEL moved to approve checks 15877 – 15925 in the amount of $ 78,638.20 and 24 . ERICKSON seconded.

TOMAHAWK MUNICIPAL WATER UTILITY Budget Narrative

Page 5 of 6

610-00-57654-000-000 TRANS AND DISTRIBUTION MAINS – MAINTENANCE OF HYDRANTS

180 regular hours and 4 overtime hours at the current pay rate set by the Common Council, maintenance of hydrants and the purchase of two new hydrants ($4,000). 610-00-57656-000-000 TRANS AND DISTRIBUTION MAINS POWER AND OPERATED

EQUIPMENT One third of the cost to purchase a backhoe. 610-00-57901-000-000 METER READING LABOR 360 regular hours and 8 overtime hours at the current pay rate set by the Common Council. 610-00-57902-000-000 ACCOUNTING AND COLLECTIONS – LABOR Monthly fee of $2,077.82 paid to the City of Tomahawk for reimbursement for staff hours spent on the Utility billing and collection. 610-00-57903-000-000 ACCOUNTING AND COLLECTIONS – SUPPLIES Supplies for billing etc. 610-00-57920-000-000 ADMIN AND GENERAL – LABOR Half of the salaries of the Utility Commission. ($36.00/meeting X 5 Commissioners= $180.00, $180 X 12 = $2160, $2160/2= $1080) 610-00-57921-000-000 ADMIN AND GENERAL – OFFICE SUPPLIES/EXPENSES Computer ($1,000) and other office supplies and expenses. 610-00-57923-000-000 OUTSIDE SERVICES – ENGINEERING, WATER TESTING Uniforms - $1,000, GIS Hosting - $1,250, General Engineering - $10,000, Water Testing - $1,000, Mapping Data Entry - $2,000 610-00-57924-000-000 ADMIN AND GENERAL – INSURANCE Property and Worker’s Compensation insurance. 610-00-57926-000-000 ADMIN AND GENERAL – PENSIONS AND BENEFITS Employee benefits. 610-00-57928-000-000 ADMIN AND GENERAL – REGULATORY COMMISSION Expenses associated with the Public Service Commission 610-00-57930-000-000 ADMIN AND GENERAL – MISC. GENERAL EXPENSES Safety training - $1,000, other expenses - $5,000

Page 31: CITY OF TOMAHAWK WATER AND SEWER UTILITY …92CBFAD3-200B-4DA9-A326... · 23 HETZEL moved to approve checks 15877 – 15925 in the amount of $ 78,638.20 and 24 . ERICKSON seconded.

TOMAHAWK MUNICIPAL WATER UTILITY Budget Narrative

Page 6 of 6

610-00-57933-000-000 ADMIN AND GENERAL – TRANSPORTATION EXPENSES Fuel and repairs.

Page 32: CITY OF TOMAHAWK WATER AND SEWER UTILITY …92CBFAD3-200B-4DA9-A326... · 23 HETZEL moved to approve checks 15877 – 15925 in the amount of $ 78,638.20 and 24 . ERICKSON seconded.

Compliance Maintenance Annual ReportTomahawk City Of Last Updated: Reporting For:

5/12/2016 2015

Influent Flow and Loading

1. Monthly Average Flows and (C)BOD Loadings1.1 Verify the following monthly flows and (C)BOD loadings to your facility.

Outfall No.701

Influent MonthlyAverage Flow, MGD

x Influent MonthlyAverage (C)BOD

Concentration mg/L

x 8.34 = Influent MonthlyAverage (C)BODLoading, lbs/day

January 0.5309 x 149 x 8.34 = 660February 0.4899 x 162 x 8.34 = 660

March 0.6195 x 144 x 8.34 = 744April 0.7171 x 124 x 8.34 = 740May 0.6333 x 141 x 8.34 = 746June 0.6320 x 146 x 8.34 = 771July 0.5494 x 171 x 8.34 = 785

August 0.5304 x 204 x 8.34 = 903September 0.4944 x 175 x 8.34 = 722

October 0.4609 x 180 x 8.34 = 692November 0.5279 x 159 x 8.34 = 702December 0.6452 x 131 x 8.34 = 705

2. Maximum Month Design Flow and Design (C)BOD Loading2.1 Verify the design flow and loading for your facility.

Design Design Factor x % = % of DesignMax Month Design Flow, MGD .761 x 90 = 0.6849

x 100 = .761Design (C)BOD, lbs/day 903 x 90 = 812.7

x 100 = 903

2.2 Verify the number of times the flow and (C)BOD exceeded 90% or 100% of design, pointsearned, and score:

Monthsof

Influent

Number of timesflow was greater

than 90% of

Number of timesflow was greater

than 100% of

Number of times(C)BOD was greaterthan 90% of design

Number of times(C)BOD was greaterthan 100% of design

January 1 0 0 0 0February 1 0 0 0 0

March 1 0 0 0 0April 1 1 0 0 0May 1 0 0 0 0June 1 0 0 0 0July 1 0 0 0 0

August 1 0 0 1 0September 1 0 0 0 0

October 1 0 0 0 0November 1 0 0 0 0December 1 0 0 0 0

Points per each 2 1 3 2 Exceedances 1 0 1 0 Points 2 0 3 0

Total Number of Points 5

5

Page 33: CITY OF TOMAHAWK WATER AND SEWER UTILITY …92CBFAD3-200B-4DA9-A326... · 23 HETZEL moved to approve checks 15877 – 15925 in the amount of $ 78,638.20 and 24 . ERICKSON seconded.

Compliance Maintenance Annual ReportTomahawk City Of Last Updated: Reporting For:

5/12/2016 2015

3. Flow Meter3.1 Was the influent flow meter calibrated in the last year?

Yes Enter last calibration date (MM/DD/YYYY)

NoIf No, please explain:

No influent flow meter

4. Sewer Use Ordinance4.1 Did your community have a sewer use ordinance that limited or prohibited the discharge ofexcessive conventional pollutants ((C)BOD, SS, or pH) or toxic substances to the sewer fromindustries, commercial users, hauled waste, or residences?

YesNo

If No, please explain:

4.2 Was it necessary to enforce the ordinance?YesNo

If Yes, please explain:

5. Septage Receiving5.1 Did you have requests to receive septage at your facility?Septic Tanks Holding Tanks Grease Traps

Yes Yes Yes

No No No

5.2 Did you receive septage at your faclity? If yes, indicate volume in gallons.Septic Tanks

Yes 7000 gallons

NoHolding Tanks

Yes 639000 gallons

NoGrease Traps

Yes gallons

No5.2.1 If yes to any of the above, please explain if plant performance is affected when receivingany of these wastes.

Plant performance may improve with extra source of BOD

6. Pretreatment6.1 Did your facility experience operational problems, permit violations, biosolids quality concerns,or hazardous situations in the sewer system or treatment plant that were attributable tocommercial or industrial discharges in the last year?

YesNo

If yes, describe the situation and your community's response.

6.2 Did your facility accept hauled industrial wastes, landfill leachate, etc.?Yes

Page 34: CITY OF TOMAHAWK WATER AND SEWER UTILITY …92CBFAD3-200B-4DA9-A326... · 23 HETZEL moved to approve checks 15877 – 15925 in the amount of $ 78,638.20 and 24 . ERICKSON seconded.

Compliance Maintenance Annual ReportTomahawk City Of Last Updated: Reporting For:

5/12/2016 2015

NoIf yes, describe the types of wastes received and any procedures or other restrictions that werein place to protect the facility from the discharge of hauled industrial wastes.

Total Points Generated 5Score (100 - Total Points Generated) 95

Section Grade A

Page 35: CITY OF TOMAHAWK WATER AND SEWER UTILITY …92CBFAD3-200B-4DA9-A326... · 23 HETZEL moved to approve checks 15877 – 15925 in the amount of $ 78,638.20 and 24 . ERICKSON seconded.

Compliance Maintenance Annual ReportTomahawk City Of Last Updated: Reporting For:

5/12/2016 2015

Effluent Quality and Plant Performance (BOD/CBOD)

1. Effluent (C)BOD Results1.1 Verify the following monthly average effluent values, exceedances, and points for BOD orCBOD

Outfall No.001

MonthlyAverage

Limit (mg/L)

90% ofPermit Limit> 10 (mg/L)

Effluent MonthlyAverage (mg/L)

Months ofDischarge

with a Limit

Permit LimitExceedance

90% PermitLimit

ExceedanceJanuary 20 18 8 1 0 0February 20 18 7 1 0 0

March 20 18 6 1 0 0April 20 18 5 1 0 0May 20 18 7 1 0 0June 20 18 8 1 0 0July 20 18 8 1 0 0

August 20 18 9 1 0 0September 20 18 7 1 0 0

October 20 18 4 1 0 0November 20 18 4 1 0 0December 20 18 5 1 0 0

* Equals limit if limit is <= 10

Months of discharge/yr 12Points per each exceedance with 12 months of discharge 7 3Exceedances 0 0Points 0 0

Total number of points 0NOTE: For systems that discharge intermittently to state waters, the points per monthlyexceedance for this section shall be based upon a multiplication factor of 12 months divided bythe number of months of discharge. Example: For a wastewater facility discharging only 6 monthsof the year, the multiplication factor is 12/6 = 2.0

1.2 If any violations occurred, what action was taken to regain compliance?

0

2. Flow Meter Calibration2.1 Was the effluent flow meter calibrated in the last year?

Yes Enter last calibration date (MM/DD/YYYY) 12/09/2015No

If No, please explain:

3. Treatment Problems3.1 What problems, if any, were experienced over the last year that threatened treatment?

2015 Plant Upgrade April thru October

4. Other Monitoring and Limits4.1 At any time in the past year was there an exceedance of a permit limit for any other pollutantssuch as chlorides, pH, residual chlorine, fecal coliform, or metals?

Yes No

If Yes, please explain:

Page 36: CITY OF TOMAHAWK WATER AND SEWER UTILITY …92CBFAD3-200B-4DA9-A326... · 23 HETZEL moved to approve checks 15877 – 15925 in the amount of $ 78,638.20 and 24 . ERICKSON seconded.

Compliance Maintenance Annual ReportTomahawk City Of Last Updated: Reporting For:

5/12/2016 2015

4.2 At any time in the past year was there a failure of an effluent acute or chronic whole effluenttoxicity (WET) test?

Yes No

If Yes, please explain:

4.3 If the biomonitoring (WET) test did not pass, were steps taken to identify and/or reducesource(s) of toxicity?

Yes No N/A

Please explain unless not applicable:

Total Points Generated 0Score (100 - Total Points Generated) 100

Section Grade A

Page 37: CITY OF TOMAHAWK WATER AND SEWER UTILITY …92CBFAD3-200B-4DA9-A326... · 23 HETZEL moved to approve checks 15877 – 15925 in the amount of $ 78,638.20 and 24 . ERICKSON seconded.

Compliance Maintenance Annual ReportTomahawk City Of Last Updated: Reporting For:

5/12/2016 2015

Effluent Quality and Plant Performance (Total Suspended Solids)

1. Effluent Total Suspended Solids Results1.1 Verify the following monthly average effluent values, exceedances, and points for TSS:

Outfall No.001

MonthlyAverage

Limit (mg/L)

90% ofPermit Limit>10 (mg/L)

Effluent MonthlyAverage (mg/L)

Months ofDischarge

with a Limit

Permit LimitExceedance

90% PermitLimit

ExceedanceJanuary 20 18 7 1 0 0February 20 18 6 1 0 0

March 20 18 7 1 0 0April 20 18 6 1 0 0May 20 18 8 1 0 0June 20 18 5 1 0 0July 20 18 6 1 0 0

August 20 18 8 1 0 0September 20 18 10 1 0 0

October 20 18 4 1 0 0November 20 18 4 1 0 0December 20 18 5 1 0 0

* Equals limit if limit is <= 10

Months of Discharge/yr 12Points per each exceedance with 12 months of discharge: 7 3Exceedances 0 0Points 0 0

Total Number of Points 0NOTE: For systems that discharge intermittently to state waters, the points per monthlyexceedance for this section shall be based upon a multiplication factor of 12 months divided bythe number of months of discharge. Example: For a wastewater facility discharging only 6 months of the year, the multiplicationfactor is 12/6 = 2.0

1.2 If any violations occurred, what action was taken to regain compliance?

0

Total Points Generated 0Score (100 - Total Points Generated) 100

Section Grade A

Page 38: CITY OF TOMAHAWK WATER AND SEWER UTILITY …92CBFAD3-200B-4DA9-A326... · 23 HETZEL moved to approve checks 15877 – 15925 in the amount of $ 78,638.20 and 24 . ERICKSON seconded.

Compliance Maintenance Annual ReportTomahawk City Of Last Updated: Reporting For:

5/12/2016 2015

Effluent Quality and Plant Performance (Phosphorus)

1. Effluent Phosphorus Results1.1 Verify the following monthly average effluent values, exceedances, and points for Phosphorus

Outfall No. 001 Monthly Averagephosphorus Limit

(mg/L)

Effluent MonthlyAverage phosphorus

(mg/L)

Months ofDischarge with a

Limit

Permit LimitExceedance

January 1.2 0.6 1 0February 1.2 0.3 1 0

March 1.2 0.4 1 0April 1.2 0.3 1 0May 1.2 0.3 1 0June 1.2 0.1 1 0July 1.2 0.2 1 0

August 1.2 0.3 1 0September 1.2 0.8 1 0

October 1.2 0.2 1 0November 1.2 0.2 1 0December 1.2 0.3 1 0

Months of Discharge/yr 12 Points per each exceedance with 12 months of discharge: 10 Exceedances 0

Total Number of Points 0NOTE: For systems that discharge intermittently to waters of the state, the points per monthlyexceedance for this section shall be based upon a multiplication factor of 12 months divided bythe number of months of discharge.Example: For a wastewater facility discharging only 6 months of the year, the multiplication factoris 12/6 = 2.0

1.2 If any violations occurred, what action was taken to regain compliance?

0

Total Points Generated 0Score (100 - Total Points Generated) 100

Section Grade A

Page 39: CITY OF TOMAHAWK WATER AND SEWER UTILITY …92CBFAD3-200B-4DA9-A326... · 23 HETZEL moved to approve checks 15877 – 15925 in the amount of $ 78,638.20 and 24 . ERICKSON seconded.

Compliance Maintenance Annual ReportTomahawk City Of Last Updated: Reporting For:

5/12/2016 2015

Biosolids Quality and Management

1. Biosolids Use/Disposal1.1 How did you use or dispose of your biosolids? (Check all that apply)

Land applied under your permitPublicly Distributed Exceptional Quality BiosolidsHauled to another permitted facilityLandfilledIncineratedOther

NOTE: If you did not remove biosolids from your system, please describe your system type suchas lagoons, reed beds, recirculating sand filters, etc.1.1.1 If you checked Other, please describe:

2. Land Application Site2.1 Last Year's Approved and Active Land Application Sites2.1.1 How many acres did you have?354.30 acres

2.1.2 How many acres did you use?128 acres

2.2 If you did not have enough acres for your land application needs, what action was taken?

2.3 Did you overapply nitrogen on any of your approved land application sites you used last year?Yes (30 points)No

2.4 Have all the sites you used last year for land application been soil tested in the previous 4years?

YesNo (10 points)

N/A

0

3. Biosolids MetalsNumber of biosolids outfalls in your WPDES permit:

3.1 For each outfall tested, verify the biosolids metal quality values for your facility during the lastcalendar year.

Outfall No. 002 - MUNICIPAL SLUDGEParameter 80%

ofLimit

H.Q.Limit

CeilingLimit

Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec 80%Value

HighQuality

Ceiling

Arsenic 41 75 7.3 0 0Cadmium 39 85 1.6 0 0Copper 1500 4300 370 0 0Lead 300 840 22 0 0

Mercury 17 57 <2.9 0 0Molybdenum 60 75 11 0 0

Nickel 336 420 42 0 0Selenium 80 100 <9.9 0 0

Zinc 2800 7500 770 0 0

3.1.1 Number of times any of the metals exceeded the high quality limits OR 80% of the limit formolybdenum, nickel, or selenium = 0Exceedence Points

0 (0 Points)

Page 40: CITY OF TOMAHAWK WATER AND SEWER UTILITY …92CBFAD3-200B-4DA9-A326... · 23 HETZEL moved to approve checks 15877 – 15925 in the amount of $ 78,638.20 and 24 . ERICKSON seconded.

Compliance Maintenance Annual ReportTomahawk City Of Last Updated: Reporting For:

5/12/2016 2015

1-2 (10 Points)> 2 (15 Points)

3.1.2 If you exceeded the high quality limits, did you cumulatively track the metals loading ateach land application site? (check applicable box)

YesNo (10 points)

N/A - Did not exceed limits or no HQ limit applies (0 points)N/A - Did not land apply biosolids until limit was met (0 points)

3.1.3 Number of times any of the metals exceeded the ceiling limits = 0Exceedence Points

0 (0 Points)1 (10 Points)> 1 (15 Points)

3.1.4 Were biosolids land applied which exceeded the ceiling limit?Yes (20 Points)No (0 Points)

3.1.5 If any metal limit (high quality or ceiling) was exceeded at any time, what action was taken?Has the source of the metals been identified?

0

4. Pathogen Control (per outfall):4.1 Verify the following information. If any information is incorrect, Contact Us.

Outfall Number: 002Biosolids Class: BBacteria Type and Limit: FSample Dates: 01/01/2015 - 12/31/2015Density: 25,285Sample Concentration Amount: CFU/G TSRequirement Met: YesLand Applied: YesProcess: ANAERProcess Description: Anaerobically digested at 95 degrees F for an

MCRT of 50 days

4.2 If exceeded Class B limit or did not meet the process criteria at the time of land application.4.2.1 Was the limit exceeded or the process criteria not met at the time of land application?

Yes (40 Points)No

If yes, what action was taken?

0

5. Vector Attraction Reduction (per outfall):5.1 Verify the following information. If any of the information is incorrect, Contact Us.

Page 41: CITY OF TOMAHAWK WATER AND SEWER UTILITY …92CBFAD3-200B-4DA9-A326... · 23 HETZEL moved to approve checks 15877 – 15925 in the amount of $ 78,638.20 and 24 . ERICKSON seconded.

Compliance Maintenance Annual ReportTomahawk City Of Last Updated: Reporting For:

5/12/2016 2015

Outfall Number: 002Method Date: 04/07/2015Option Used To Satisfy Requirement: VSRRequirement Met: YesLand Applied: YesLimit (if applicable): 38Results (if applicable): 67

5.2 Was the limit exceeded or the process criteria not met at the time of land application?Yes (40 Points)No

If yes, what action was taken?

0

6. Biosolids Storage6.1 How many days of actual, current biosolids storage capacity did your wastewater treatmentfacility have either on-site or off-site?

>= 180 days (0 Points)150 - 179 days (10 Points)120 - 149 days (20 Points)90 - 119 days (30 Points)< 90 days (40 Points)N/A (0 Points)

6.2 If you checked N/A above, explain why.

0

7. Issues7.1 Describe any outstanding biosolids issues with treatment, use or overall management:

No Issues

Total Points Generated 0Score (100 - Total Points Generated) 100

Section Grade A

Page 42: CITY OF TOMAHAWK WATER AND SEWER UTILITY …92CBFAD3-200B-4DA9-A326... · 23 HETZEL moved to approve checks 15877 – 15925 in the amount of $ 78,638.20 and 24 . ERICKSON seconded.

Compliance Maintenance Annual ReportTomahawk City Of Last Updated: Reporting For:

5/12/2016 2015

Staffing and Preventative Maintenance (All Treatment Plants)

1. Plant Staffing1.1 Was your wastewater treatment plant adequately staffed last year?

YesNo

If No, please explain:

Could use more help/staff for:

1.2 Did your wastewater staff have adequate time to properly operate and maintain the plant andfulfill all wastewater management tasks including recordkeeping?

YesNo

If No, please explain:

2. Preventative Maintenance2.1 Did your plant have a documented AND implemented plan for preventative maintenance onmajor equipment items?

Yes (Continue with question 2) No (40 points)

If No, please explain, then go to question 3:

2.2 Did this preventative maintenance program depict frequency of intervals, types of lubrication,and other tasks necessary for each piece of equipment?

YesNo (10 points)

2.3 Were these preventative maintenance tasks, as well as major equipment repairs, recorded andfiled so future maintenance problems can be assessed properly?

Yes

Paper file systemComputer systemBoth paper and computer system

No (10 points)

0

3. O&M Manual3.1 Does your plant have a detailed O&M Manual that can be used as a reference when needed?

YesNo

4. Overall Maintenance /Repairs4.1 Rate the overall maintenance of your wastewater plant.

ExcellentVery goodGoodFairPoor

Describe your rating:

All equipment is maintained ,monitored and replaced as needed ,2015 plant upgrade completed.

Page 43: CITY OF TOMAHAWK WATER AND SEWER UTILITY …92CBFAD3-200B-4DA9-A326... · 23 HETZEL moved to approve checks 15877 – 15925 in the amount of $ 78,638.20 and 24 . ERICKSON seconded.

Compliance Maintenance Annual ReportTomahawk City Of Last Updated: Reporting For:

5/12/2016 2015

Total Points Generated 0Score (100 - Total Points Generated) 100

Section Grade A

Page 44: CITY OF TOMAHAWK WATER AND SEWER UTILITY …92CBFAD3-200B-4DA9-A326... · 23 HETZEL moved to approve checks 15877 – 15925 in the amount of $ 78,638.20 and 24 . ERICKSON seconded.

Compliance Maintenance Annual ReportTomahawk City Of Last Updated: Reporting For:

5/12/2016 2015

Operator Certification and Education

1. Operator-In-Charge1.1 Did you have a designated operator-in-charge during the report year?

Yes (0 points) No (20 points)

Name: DAVID A VAN DE WEERDCertification No: 33323

0

2. Certification Requirements2.1 In accordance with Chapter NR 114.56 and 114.57, Wisconsin Administrative Code, what leveland subclass(es) were required for the operator-in-charge (OIC) to operate the wastewatertreatment plant and what grade and subclass(es) were held by the operator-in-charge?

SubClass

SubClass Description WWTP OICAdvanced OIT Basic Advanced

A1 Suspended Growth Processes X XA2 Attached Growth ProcessesA3 Recirculating Media FiltersA4 Ponds, Lagoons and NaturalA5 Anaerobic Treatment Of LiquidB Solids Separation X XC Biological Solids/Sludges X XP Total Phosphorus X XN Total NitrogenD Disinfection X XL Laboratory X XU Unique Treatment SystemsSS Sanitary Sewage Collection X NA NA NA

2.2 Was the operator-in-charge certified at the appropriate level and subclass(es) to operate thisplant? (Note: Certification in subclass SS, N and A5 not required in 2015 - 2016; subclass SS isbasic level only.)

Yes (0 points) No (20 points)

0

3. Succession Planning3.1 In the event of the loss of your designated operator-in-charge, did you have a contingency planto ensure the continued proper operation and maintenance of the plant that includes one or moreof the following options (check all that apply)?

One or more additional certified operators on staff An arrangement with another certified operator An arrangement with another community with a certified operator An operator on staff who has an operator-in-training certificate for your plant and is expected tobe certified within one yearA consultant to serve as your certified operator None of the above (20 points)

If "None of the above" is selected, please explain:

0

4. Continuing Education Credits4.1 If you had a designated operator-in-charge, was the operator-in-charge earning ContinuingEducation Credits at the following rates?OIT and Basic Certification:

Page 45: CITY OF TOMAHAWK WATER AND SEWER UTILITY …92CBFAD3-200B-4DA9-A326... · 23 HETZEL moved to approve checks 15877 – 15925 in the amount of $ 78,638.20 and 24 . ERICKSON seconded.

Compliance Maintenance Annual ReportTomahawk City Of Last Updated: Reporting For:

5/12/2016 2015

Averaging 6 or more CECs per year. Averaging less than 6 CECs per year.

Advanced Certification:Averaging 8 or more CECs per year. Averaging less than 8 CECs per year.

Total Points Generated 0Score (100 - Total Points Generated) 100

Section Grade A

Page 46: CITY OF TOMAHAWK WATER AND SEWER UTILITY …92CBFAD3-200B-4DA9-A326... · 23 HETZEL moved to approve checks 15877 – 15925 in the amount of $ 78,638.20 and 24 . ERICKSON seconded.

Compliance Maintenance Annual ReportTomahawk City Of Last Updated: Reporting For:

5/12/2016 2015

Financial Management

1. Provider of Financial InformationName: Amanda L Bartz

Telephone: 715-453-4040 (XXX) XXX-XXXX

E-Mail Address(optional): [email protected]

2. Treatment Works Operating Revenues2.1 Are User Charges or other revenues sufficient to cover O&M expenses for your wastewatertreatment plant AND/OR collection system ?

Yes (0 points) No (40 points)

If No, please explain:

2.2 When was the User Charge System or other revenue source(s) last reviewed and/or revised?Year: 2015

0-2 years ago (0 points) 3 or more years ago (20 points) N/A (private facility)

2.3 Did you have a special account (e.g., CWFP required segregated Replacement Fund, etc.) orfinancial resources available for repairing or replacing equipment for your wastewater treatmentplant and/or collection system?

Yes (0 points)

No (40 points)

0

REPLACEMENT FUNDS [PUBLIC MUNICIPAL FACILITIES SHALL COMPLETE QUESTION 3]3. Equipment Replacement Funds3.1 When was the Equipment Replacement Fund last reviewed and/or revised?Year: 2015

1-2 years ago (0 points) 3 or more years ago (20 points) N/A

If N/A, please explain:

3.2 Equipment Replacement Fund Activity

3.2.1 Ending Balance Reported on Last Year's CMAR $ 69,661.01

3.2.2 Adjustments - if necessary (e.g. earned interest,audit correction, withdrawal of excess funds, increasemaking up previous shortfall, etc.)

$ 0.00

3.2.3 Adjusted January 1st Beginning Balance $ 69,661.01

3.2.4 Additions to Fund (e.g. portion of User Fee,earned interest, etc.) + $ 264,795.31

3.2.5 Subtractions from Fund (e.g., equipmentreplacement, major repairs - use description box3.2.6.1 below*) - $ 0.00

3.2.6 Ending Balance as of December 31st for CMARReporting Year $ 334,456.32

Page 47: CITY OF TOMAHAWK WATER AND SEWER UTILITY …92CBFAD3-200B-4DA9-A326... · 23 HETZEL moved to approve checks 15877 – 15925 in the amount of $ 78,638.20 and 24 . ERICKSON seconded.

Compliance Maintenance Annual ReportTomahawk City Of Last Updated: Reporting For:

5/12/2016 2015

All Sources: This ending balance should include allEquipment Replacement Funds whether held in abank account(s), certificate(s) of deposit, etc.

3.2.6.1 Indicate adjustments, equipment purchases, and/or major repairs from 3.2.5 above.

3.3 What amount should be in your Replacement Fund? $ 334,456.32Please note: If you had a CWFP loan, this amount was originally based on the FinancialAssistance Agreement (FAA) and should be regularly updated as needed. Further calculationinstructions and an example can be found by clicking the HELP link under Info in the left-sidemenu.

3.3.1 Is the December 31 Ending Balance in your Replacement Fund above, (#3.2.6) equal to, orgreater than the amount that should be in it (#3.3)?

YesNo

If No, please explain.

0

4. Future Planning4.1 During the next ten years, will you be involved in formal planning for upgrading, rehabilitating,or new construction of your treatment facility or collection system?

Yes - If Yes, please provide major project information, if not already listed below. No

Project#

Project Description EstimatedCost

ApproximateConstruction

Year1 Facility Plan including WWTP equipment replacement, sanitary system and lift

station replacement3200000 2015

5. Financial Management General Comments

Total Points Generated 0Score (100 - Total Points Generated) 100

Section Grade A

Page 48: CITY OF TOMAHAWK WATER AND SEWER UTILITY …92CBFAD3-200B-4DA9-A326... · 23 HETZEL moved to approve checks 15877 – 15925 in the amount of $ 78,638.20 and 24 . ERICKSON seconded.

Compliance Maintenance Annual ReportTomahawk City Of Last Updated: Reporting For:

5/12/2016 2015

Sanitary Sewer Collection Systems

1. CMOM Program1.1 Do you have a Capacity, Management, Operation & Maintenance (CMOM) requirement in yourWPDES permit?

YesNo

1.2 Did you have a documented (written records/files, computer files, video tapes, etc.) sanitarysewer collection system operation & maintenance (O&M) or CMOM program last calendar year?

Yes (Continue with question 1)No (30 points) (Go to question 2)

1.3 Check the elements listed below that are included in your O&M or CMOM program.Goals

Describe the specific goals you have for your collection system:

Organization Do you have the following written organizational elements (check only those that apply)?

Ownership and governing body descriptionOrganizational chartPersonnel and position descriptionsInternal communication proceduresPublic information and education program

Legal AuthorityDo you have the legal authority for the following (check only those that apply)?

Sewer use ordinance Last Revised Date (MM/DD/YYYY) 04/05/1995Pretreatment/industrial control ProgramsFat, oil and grease controlIllicit discharges (commercial, industrial)Private property clear water (sump pumps, roof or foundation drains, etc.)Private lateral inspections/repairsService and management agreements

Maintenance Activities (provide details in question 2)Design and Performance Provisions

How do you ensure that your sewer system is designed and constructed properly?State plumbing codeDNR NR 110 standardsLocal municipal code requirementsConstruction, inspection, and testingOthers:

Overflow Emergency Response Plan: Does your emergency response capability include (check only those that apply)?

Alarm system and routine testingEmergency equipment Emergency proceduresCommunications/notifications (DNR, internal, public, media, etc.)

Capacity Assurance:How well do you know your sewer system? Do you have the following?

Current and up-to-date sewer mapSewer system plans and specifications

Page 49: CITY OF TOMAHAWK WATER AND SEWER UTILITY …92CBFAD3-200B-4DA9-A326... · 23 HETZEL moved to approve checks 15877 – 15925 in the amount of $ 78,638.20 and 24 . ERICKSON seconded.

Compliance Maintenance Annual ReportTomahawk City Of Last Updated: Reporting For:

5/12/2016 2015

Manhole location mapLift station pump and wet well capacity informationLift station O&M manuals

Within your sewer system have you identified the following?Areas with flat sewersAreas with surchargingAreas with bottlenecks or constrictionsAreas with chronic basement backups or SSOsAreas with excess debris, solids, or grease accumulationAreas with heavy root growthAreas with excessive infiltration/inflow (I/I)Sewers with severe defects that affect flow capacityAdequacy of capacity for new connectionsLift station capacity and/or pumping problems

Annual Self-Auditing of your O&M/CMOM Program to ensure above components are beingimplemented, evaluated, and re-prioritized as neededSpecial Studies Last Year (check only those that apply):

Infiltration/Inflow (I/I) AnalysisSewer System Evaluation Survey (SSES)Sewer Evaluation and Capacity Managment Plan (SECAP)Lift Station Evaluation ReportOthers:

0

2. Operation and Maintenance2.1 Did your sanitary sewer collection system maintenance program include the followingmaintenance activities? Complete all that apply and indicate the amount maintained.Cleaning 15 % of system/year

Root removal 5 % of system/year

Flow monitoring 0 % of system/year

Smoke testing 0 % of system/year

Sewer linetelevising 15 % of system/year

Manholeinspections 35 % of system/year

Lift station O&M 48 # per L.S./year

Manholerehabilitation 30 % of manholes rehabbed

Mainlinerehabilitation 12 % of sewer lines rehabbed

Private sewerinspections 5 % of system/year

Private sewer I/Iremoval 0 % of private services

Please include additional comments about your sanitary sewer collection system below:

3. Performance Indicators3.1 Provide the following collection system and flow information for the past year.

Page 50: CITY OF TOMAHAWK WATER AND SEWER UTILITY …92CBFAD3-200B-4DA9-A326... · 23 HETZEL moved to approve checks 15877 – 15925 in the amount of $ 78,638.20 and 24 . ERICKSON seconded.

Compliance Maintenance Annual ReportTomahawk City Of Last Updated: Reporting For:

5/12/2016 2015

35 Total actual amount of precipitation last year in inches

32 Annual average precipitation (for your location)

26 Miles of sanitary sewer

16 Number of lift stations

0 Number of lift station failures

2 Number of sewer pipe failures

15 Number of basement backup occurrences

15 Number of complaints

.568 Average daily flow in MGD (if available)

.717 Peak monthly flow in MGD (if available)

Peak hourly flow in MGD (if available)

3.2 Performance ratios for the past year:0.00 Lift station failures (failures/year)

0.08 Sewer pipe failures (pipe failures/sewer mile/yr)

0.00 Sanitary sewer overflows (number/sewer mile/yr)

0.58 Basement backups (number/sewer mile)

0.58 Complaints (number/sewer mile)

1.3 Peaking factor ratio (Peak Monthly:Annual Daily Avg)

0.0 Peaking factor ratio (Peak Hourly:Annual Daily Avg)

4. Overflows

LIST OF SANITARY SEWER (SSO) AND TREATMENT FACILITY (TFO) OFERFLOWS REPORTED **Date Location Cause Estimated

Volume (MG)

None reported

** If there were any SSOs or TFOs that are not listed above, please contact the DNR and stop workon this section until corrected.

5. Infiltration / Inflow (I/I)5.1 Was infiltration/inflow (I/I) significant in your community last year?

YesNo

If Yes, please describe:

I&I was addressed as part of the 2015 Plant and Collection system Upgrade

5.2 Has infiltration/inflow and resultant high flows affected performance or created problems inyour collection system, lift stations, or treatment plant at any time in the past year?

YesNo

If Yes, please describe:

5.3 Explain any infiltration/inflow (I/I) changes this year from previous years:

collection system rehab completed as part of 2015 project

5.4 What is being done to address infiltration/inflow in your collection system?

collection system rehab completed as part of 2015 project

Page 51: CITY OF TOMAHAWK WATER AND SEWER UTILITY …92CBFAD3-200B-4DA9-A326... · 23 HETZEL moved to approve checks 15877 – 15925 in the amount of $ 78,638.20 and 24 . ERICKSON seconded.

Compliance Maintenance Annual ReportTomahawk City Of Last Updated: Reporting For:

5/12/2016 2015

Total Points Generated 0Score (100 - Total Points Generated) 100

Section Grade A

Page 52: CITY OF TOMAHAWK WATER AND SEWER UTILITY …92CBFAD3-200B-4DA9-A326... · 23 HETZEL moved to approve checks 15877 – 15925 in the amount of $ 78,638.20 and 24 . ERICKSON seconded.

Compliance Maintenance Annual ReportTomahawk City Of Last Updated: Reporting For:

5/12/2016 2015

Grading SummaryWPDES No: 0021946

SECTIONS LETTER GRADE GRADE POINTS WEIGHTINGFACTORS

SECTIONPOINTS

Influent A 4 3 12 BOD/CBOD A 4 10 40 TSS A 4 5 20 Phosphorus A 4 3 12 Biosolids A 4 5 20 Staffing/PM A 4 1 4 OpCert A 4 1 4 Financial A 4 1 4 Collection A 4 3 12

TOTALS 32 128 GRADE POINT AVERAGE (GPA) = 4.00

Notes:A = Voluntary Range (Response Optional)B = Voluntary Range (Response Optional)C = Recommendation Range (Response Required)D = Action Range (Response Required)F = Action Range (Response Required)

Page 53: CITY OF TOMAHAWK WATER AND SEWER UTILITY …92CBFAD3-200B-4DA9-A326... · 23 HETZEL moved to approve checks 15877 – 15925 in the amount of $ 78,638.20 and 24 . ERICKSON seconded.

Compliance Maintenance Annual ReportTomahawk City Of Last Updated: Reporting For:

5/12/2016 2015

Resolution or Owner's Statement

Name of GoverningBody or Owner:

Date of Resolution orAction Taken:

Resolution Number:

Date of Submittal:

ACTIONS SET FORTH BY THE GOVERNING BODY OR OWNER RELATING TO SPECIFIC CMARSECTIONS (Optional for grade A or B. Required for grade C, D, or F):Influent Flow and Loadings: Grade = A

Effluent Quality: BOD: Grade = A

Effluent Quality: TSS: Grade = A

Effluent Quality: Phosphorus: Grade = A

Biosolids Quality and Management: Grade = A

Staffing: Grade = A

Operator Certification: Grade = A

Financial Management: Grade = A

Collection Systems: Grade = A(Regardless of grade, response required for Collection Systems if SSOs were reported)

ACTIONS SET FORTH BY THE GOVERNING BODY OR OWNER RELATING TO THE OVERALLGRADE POINT AVERAGE AND ANY GENERAL COMMENTS(Optional for G.P.A. greater than or equal to 3.00, required for G.P.A. less than 3.00)G.P.A. = 4.00

Page 54: CITY OF TOMAHAWK WATER AND SEWER UTILITY …92CBFAD3-200B-4DA9-A326... · 23 HETZEL moved to approve checks 15877 – 15925 in the amount of $ 78,638.20 and 24 . ERICKSON seconded.
Page 55: CITY OF TOMAHAWK WATER AND SEWER UTILITY …92CBFAD3-200B-4DA9-A326... · 23 HETZEL moved to approve checks 15877 – 15925 in the amount of $ 78,638.20 and 24 . ERICKSON seconded.
Page 56: CITY OF TOMAHAWK WATER AND SEWER UTILITY …92CBFAD3-200B-4DA9-A326... · 23 HETZEL moved to approve checks 15877 – 15925 in the amount of $ 78,638.20 and 24 . ERICKSON seconded.
Page 57: CITY OF TOMAHAWK WATER AND SEWER UTILITY …92CBFAD3-200B-4DA9-A326... · 23 HETZEL moved to approve checks 15877 – 15925 in the amount of $ 78,638.20 and 24 . ERICKSON seconded.
Page 58: CITY OF TOMAHAWK WATER AND SEWER UTILITY …92CBFAD3-200B-4DA9-A326... · 23 HETZEL moved to approve checks 15877 – 15925 in the amount of $ 78,638.20 and 24 . ERICKSON seconded.
Page 59: CITY OF TOMAHAWK WATER AND SEWER UTILITY …92CBFAD3-200B-4DA9-A326... · 23 HETZEL moved to approve checks 15877 – 15925 in the amount of $ 78,638.20 and 24 . ERICKSON seconded.

Recommended